THRUSTMASTER INC
10-Q, 1999-08-16
COMPUTER PERIPHERAL EQUIPMENT, NEC
Previous: BTG INC /VA/, 10-Q, 1999-08-16
Next: INSIGHT ENTERPRISES INC, 10-Q, 1999-08-16



<PAGE>

===============================================================================

                    SECURITIES AND EXCHANGE COMMISSION
                          WASHINGTON, D.C. 20549

                                 FORM 10-Q

                               -------------

             QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d)
                  OF THE SECURITIES EXCHANGE ACT OF 1934

               For the quarterly period ended June 30, 1999

                      Commission File Number 0-25520

                               -------------

                             THRUSTMASTER, INC.
           (Exact name of registrant as specified in its charter)

         OREGON                                               93-1040330
(State or jurisdiction of                                    (IRS Employer
incorporation or organization)                             Identification No.)

                       7175 N.W. EVERGREEN PARKWAY #400
                         HILLSBORO, OREGON, 97124-5839
                   (Address of principal executive offices)
                                  (Zip Code)

                                (503) 615-3200
                        (Registrant's telephone number)

                                -------------

Indicate by check mark whether the registrant (1) has filed all reports required
to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during
the preceding 12 months (or for such shorter period that the registrant was
required to file such reports), and (2) has been subject to such filing
requirements for the past 90 days. Yes  X     No
                                       ---       ---

Indicate the number of shares outstanding of each of the issuer's classes of
common stock, as of the latest practical date.

Common stock, no par value                             4,893,426 shares
         (Class)                               (Outstanding at August 11, 1999)
===============================================================================

<PAGE>

                               THRUSTMASTER, INC.

                               Index to Form 10-Q

<TABLE>
<CAPTION>
                                                                             PAGE NO.
                                                                             --------
<S>                                                                          <C>
PART I - FINANCIAL INFORMATION

Item 1.  Financial Statements

           Consolidated Balance Sheets......................................     2

           Consolidated Statements of Operations............................     3

           Consolidated Statements of Cash Flows............................     4

           Consolidated Statements of Changes in
            Shareholders' Equity............................................     5

           Notes to Consolidated Financial Statements.......................     6

Item 2.  Management's Discussion and Analysis of Financial Condition
          and Results of Operations.........................................     8

Item 3.  Quantitative and Qualitative Disclosure About Market Risk..........    11

SIGNATURES..................................................................    14
</TABLE>

<PAGE>

                                THRUSTMASTER, INC.
                           CONSOLIDATED BALANCE SHEETS
                              (Dollars in thousands)

<TABLE>
<CAPTION>
                                                       June 30,           December 31,
                                                         1999                 1998
                                                     -----------          ------------
                                                     (Unaudited)
<S>                                                  <C>                  <C>
                                      ASSETS

Current assets:
    Cash and cash equivalents                          $  2,450             $    460
    Accounts receivable, net                                358                    -
    Inventories                                             261                    -
    Prepaid and other expenses                              130                  134
    Net assets from discontinued operations              10,173               17,737
    Income taxes receivable                                   -                2,078
    Deferred income taxes                                     -                4,677
                                                       --------             --------
      Total current assets                               13,372               25,086
Plant and equipment, net                                    718                  843
Other                                                        25                   25
                                                       --------             --------
      Total assets                                     $ 14,115             $ 25,954
                                                       ========             ========

                          LIABILITIES AND SHAREHOLDERS' EQUITY

Current liabilities:
    Operating line of credit                           $    671             $  5,821
    Accounts payable                                      1,884                7,202
    Accrued liabilities                                     222                1,378
                                                       --------             --------
      Total current liabilities                           2,777               14,401

Shareholders' equity:
    Preferred stock                                           -                    -
    Common stock                                         24,985               14,846
    Accumulated deficit                                 (13,554)              (3,262)
    Accumulated comprehensive loss                          (93)                 (31)
                                                       --------             --------
      Total shareholders' equity                         11,338               11,553
                                                       --------             --------
      Total liabilities and shareholders' equity       $ 14,115             $ 25,954
                                                       ========             ========
</TABLE>

The accompanying notes are an integral part of these consolidated financial
statements.

                                      2

<PAGE>

                              THRUSTMASTER, INC.
                    CONSOLIDATED STATEMENTS OF OPERATIONS
              (Dollars in thousands, except per share amounts)
                                 (Unaudited)

<TABLE>
<CAPTION>
                                                                        Three Months Ended             Six Months Ended
                                                                               June 30,                     June 30,
                                                                      -----------------------       -----------------------
                                                                         1999          1998           1999           1998
                                                                      ---------      --------       ---------      --------
<S>                                                                   <C>            <C>            <C>            <C>
Revenues                                                              $     375      $      -       $     721      $      -
Cost of goods sold                                                          140             -             240             -
                                                                      ---------      --------       ---------      --------
  Gross profit                                                              235             -             481             -

Operating expenses:
    Research and engineering                                                 93             -             130             -
    Selling, general and administrative                                     493           203             904           406
                                                                      ---------      --------       ---------      --------
      Total operating expenses                                              586           203           1,034           406
Loss from operations                                                       (351)         (203)           (553)         (406)
                                                                      ---------      --------       ---------      --------
Provision (benefit) from income taxes                                     4,532        (1,523)          4,532        (2,192)
                                                                      ---------      --------       ---------      --------
Discontinued operations
Loss from continuing operations                                      (4,883)        1,320          (5,085)        1,786
Loss from discontinued operations                                        (5,011)       (4,149)         (5,207)       (5,856)
                                                                      ---------      --------       ---------      --------
     Net loss                                                         $  (9,894)     $ (2,829)      $ (10,292)     $ (4,070)
                                                                      =========      ========       =========      ========

    Net loss per share from continuing operations:
      Basic                                                           $   (0.99)     $  (0.30)      $   (1.05)     $  (0.41)
                                                                      =========      ========       =========      ========
      Diluted                                                         $   (0.99)     $  (0.30)      $   (1.05)     $  (0.41)
                                                                      =========      ========       =========      ========

    Net loss per share from discontinued operations:
      Basic                                                           $   (1.02)     $  (0.95)      $   (1.07)     $  (1.35)
                                                                      =========      ========       =========      ========
      Diluted                                                         $   (1.02)     $  (0.95)      $   (1.07)     $  (1.35)
                                                                      =========      ========       =========      ========

    Weighted average shares outstanding:
      Basic                                                               4,932         4,372           4,858         4,337
                                                                      =========      ========       =========      ========
      Diluted                                                             4,932         4,372           4,858         4,337
                                                                      =========      ========       =========      ========
</TABLE>

The accompanying notes are an integral part of these consolidated financial
statements.

                                      3
<PAGE>

                              THRUSTMASTER, INC.
                    CONSOLIDATED STATEMENTS OF CASH FLOWS
                            (Dollars in thousands)
                                 (Unaudited)

<TABLE>
<CAPTION>
                                                                             Six Months Ended
                                                                                  June 30,
                                                                         ---------------------------
                                                                           1999               1998
                                                                         ---------          --------
<S>                                                                      <C>                <C>
Cash flows from operations:
                                                                         ---------          --------
    Net loss                                                             $ (10,292)         $ (4,070)
    Adjustments to reconcile net loss to cash
      provided by (used in) operating activities:
        Depreciation                                                           207               225
        Deferred income taxes and taxes receivable                           6,561               (93)
        Changes in operating assets and liabilities:
           Accounts receivable                                                (358)                -
           Inventories                                                        (261)                -
           Net assets from dicontinued operations                             7,564            11,349
           Prepaid expenses and other assets                                     4                 -
           Payables and accrued liabilities                                 (6,536)           (3,686)
                                                                         ---------          --------
             Net cash provided by (used in) operating activities            (2,917)            1,168
                                                                         ---------          --------

Cash flows used in investing activities:
    Purchase of plant and equipment                                            (82)             (577)
Cash flows from financing activities:
    Payments on line of credit                                              (5,150)           (1,110)
    Proceeds from issuance of common stock                                  10,139               364
                                                                         ---------          --------
             Net cash provided by (used in) financing activities             4,989              (746)
                                                                         ---------          --------
             Net increase (decrease) in cash
               and cash equivalents                                          1,990              (155)
Cash and cash equivalents, beginning of Period                                 460               449
                                                                         ---------          --------
Cash and cash equivalents, end of Periond                                $   2,450          $    294
                                                                         ---------          --------
                                                                         ---------          --------
</TABLE>

The accompanying notes are an integral part of these consolidated financial
statements.

                                      4
<PAGE>

                               THRUSTMASTER, INC.
                             CONSOLIDATED STATEMENTS
                       OF CHANGES IN SHAREHOLDERS' EQUITY
                                 (In thousands)
                                   (Unaudited)

<TABLE>
<CAPTION>
                                                                                             Accumulated
                                                  Common Stock                                  Other          Accumulated
                                              -------------------        Accumulated        Comprehensive     Comprehensive
                                              Shares       Amount          Deficit               Loss             Loss
                                              ------      -------        -----------        -------------     -------------
<S>                                           <C>         <C>            <C>                <C>               <C>
Balance, January 1, 1999                      4,597       $14,846          $ (3,262)             $ (31)

Issuance of stock equity funding                250         9,956

Stock options exercised                          44           183                 -

Translation Adjustment                            -             -                 -                (62)                (62)

Net loss                                          -             -           (10,292)                               (10,292)
                                              -----       -------         ---------              -----            --------

Balance, June 30, 1999                        5,141       $24,985         $ (13,554)             $ (93)
                                              =====       =======         =========              =====

   Comprehensive Income, June 30, 1999                                                                            $(10,354)
                                                                                                                  ========
</TABLE>

The accompanying notes are an integral part of these consolidated financial
statements.

                                     5

<PAGE>

                               THRUSTMASTER, INC.
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                (Dollars in thousands, except per share amounts)

NOTE 1  --  BASIS OF PRESENTATION

         The accompanying consolidated financial statements include the accounts
of ThrustMaster, Inc., (the "Company"), an Oregon corporation, and its
wholly-owned subsidiaries, Thrustmaster (Europe) Limited, and its wholly-owned
subsidiary Thrustmaster (Deutschland) GmbH, and have been prepared by the
Company without audit and in conformity with generally accepted accounting
principles for interim financial information pursuant to rules and regulations
of the Securities and Exchange Commission. In the opinion of management, the
unaudited consolidated financial statements include all necessary adjustments
(which are of a normal and recurring nature) for the fair presentation of the
results of the interim periods presented. These consolidated financial
statements should be read in conjunction with the Company's audited financial
statements and notes thereto included in the Company's annual report on Form
10-K for the year ended December 31, 1998. The results of operations for the
periods presented are not necessarily indicative of the results that may be
expected for the entire fiscal year.


         While the transaction is subject to customary closing conditions,
including formal approval by the Company's shareholders, the Company has
received irrevocable proxies representing more than 50 percent of the Company's
outstanding shares approving the transaction.  Prior to the expected closing in
September 1999, the Company will continue to operate the hardware business for
he benefit of  the purchaser. The continuing operations of the Company consist
of its software business which began in mid-1998 and generated minor revenues in
1999. On or before the closing, the Company is expecting to reduce its
workforce to match its future operations.Accumulated Inventories for continuing
operations are stated at the lower of cost or market on a first-in, first-out
basis. These inventories are as follows:


NOTE 2  --  INVENTORIES FOR CONTINUING OPERATIONS


<TABLE>
<CAPTION>
                               June 30,    December 31,
                                 1999          1998
                               --------    ------------
<S>                            <C>         <C>
Raw materials                   $  80          $ -
Finished goods                    181            -
                                -----          ---
                                $ 261          $ -
                                =====          ===
</TABLE>


                                     6
<PAGE>

business has been accounted for as discontinued operations, and accordingly,
their operations are segregated in the accompanying statements of operations.
Revenues from these operations were $11,205 for the first six months fo 1999
$30,821; $45,494 and $25,905 for the years ended December 31, 1996, 1997 and
1998, respectively. Certain expenses have been allocated to discontinued
operations, based on the number of employees remaining with teh software
business, their related employee costs and overhead for facilities and other
realted costs adn corporate overhead expenses, the ratio of net assets
discontinued to the total net assets of the consolidated entity. The components
of net assets of discontinued operations included in the Company's Consolidated
Balance Sheets at June 30, 1999 and December 31, 1998, follow:

On July 27, 1999, the Company entered into an agreement to sell
substantially all of the assets of the hardwaire business and its sales and
return warranty reserved for approximately $15 million in cash (cash is held
in an escrow account pending closing of the transaction), subject to
adjustments in specified circumstances.

<TABLE>
<CAPTION>
(Dollars in thousands)                                   June 30,   December 31,
                                                        ---------------------
                                                          1999         1998
                                                        -------       -------
<S>                                                     <C>           <C>
Accounts receivable, net ...........................    $ 4,048       $10,581
Inventories ........................................      6,173         6,786
Prepaid and other expenses .........................        341           117
Tooling, net .......................................      1,228         1,506
                                                        -------       -------
Warranty accrual ...................................       (619)       (1,253)
Loss from July 1 through July 27 on discountinued
     operations.....................................       (998)            -
                                                        -------       -------
     Total assets ..................................    $10,173       $17,737
                                                        =======       =======
</TABLE>

                                     7
<PAGE>

ITEM 2.        MANAGEMENT'S DISCUSSION AND ANALYSIS OF
                  FINANCIAL CONDITION AND RESULTS OF OPERATIONS

FORWARD LOOKING INFORMATION

         The discussion and analysis below contains "forward-looking
statements" within the meaning of the Private Securities Litigation Reform
Act of 1995. The Act provides a "safe harbor" for forward-looking statements
to encourage companies to provide prospective information about themselves so
long as they identify these statements as forward-looking and provide
meaningful cautionary statements identifying important factors that could
cause actual results to differ from the projected results. All statements
other than statements of historical fact that the Company makes in this
Report on Form 10-Q are forward-looking. In particular, statements regarding
year 2000 compliance and compliance costs, the adequacy of funds to meet the
Company's current or future cash needs, the sale of substantialy all of the
Company's hardware business assets and the Company's future results of
operations or financial position are forward-looking statements. Words such
as "anticipates," "expects," "intends," "plans," "believes," "seeks,"
"estimates," and similar expressions identify forward-looking statements. But
the absence of these words does not mean the statement is not
forward-looking. The Company cannot guarantee any of the forward-looking
statements which are subject to risks, uncertainties and assumptions that are
difficult to predict. Actual results may differ materially from those the
Company forecasts in forward-looking statements due to a variety of factors,
including those set forth in the Company's annual report on Form 10-K under
the heading "Additional Risk Factors that Could Affect Operating Results and
Market Price of Stock." The Company does not intend to update any
forward-looking statements due to new information, future events or otherwise.

SALE OF THE GAME CONTROLLER BUSINESS (DISCONTINUED OPERATIONS)

         On July 27, 1999, the Company entered into an agreement to sell
substantially all of the assets of the hardwaire business and its sales and
return warranty reserved for approximately $15 million in cash (cash is held
in an escrow account pending closing of the transaction), subject to
adjustments in specified circumstances. The game controller business has
historically comprised the bulk of the Company's assets, liabilities,
revenues and expenses. From its founding in 1990 through 1997, the Company
was a leader in designing and marketing innovative PC game controller
products. However, commencing in 1997, many larger competitors with greater
economies of scale entered the game controller market creating an extremely
competitive environment characterized by declining prices and increased
marketing costs. Company management determined that the Company could not
achieve the economies of scale necessary to be profitable in the game
controller market in the foreseeable future, and concluded that the Company
should sell the game controller business and invest the proceeds in the
Company's new Internet communications software business. The sale of the game
controller business is expected to close in September 1999.

INTERNET COMMUNICATIONS SOFTWARE BUSINESS (CONTINUING OPERATIONS)

         On May 31, 1998 the Company entered into a license agreement with Intel
Corporation that licensed to the Company certain software source code technology
related to voice communications over the Internet. The scope of the license was
limited primarily to PC gaming and entertainment market where the bulk of the
Company's historical business activity was conducted. In December 1998, the
Company re-negotiated the license agreement and secured additional terms
allowing it to use the technology in additional market segments outside of PC
gaming and entertainment.

         In February 1999, the Company shipped its first Internet
communications software product into the distribution and retail channels.
The product, called Talk n' Play, incorporates the Intel technology and
allows up to four people in separate locations to conduct a four-way voice
conference over the Internet while they play on-line games. The product also
allows the user to participate in certain Internet communities provided by
PeopleLink, a provider of outsourced Internet community communications. In
June 1999, the Company shipped its second Internet communications product,:
Conference  into distribution and retail channel the small-office/home-office
market. iConference provides the same four-way Internet voice conferencing
capability as Talk n' Play and adds the ability for up to four people to
transfer files, share files or share a white board while they are engaged in
their voice conference.

         In August 1999, the Company entered into a second license agreement
with Intel Corporation that licensed to the Company additional software
source code that will enable the Company to accelerate the development of its
next generation Internet community, collaboration and communications
products.  These new products will target the strategic Internet OEM and
PC-OEM channels with a greatly enhanced solution.  Most of the Company's
year-to-date revenue from its new Internet software business has been
generated in the computer retail channel.

         The Company shipped its first two Internet communications software
products into the computer distribution and retail channel because the
Company had established relationships in that channel through the sale of
it's hardware game controller products.  Moreover, there is significant
overlap between the computer software and computer hardware distribution and
retail channels.  This channel is expensive.  Distributors and retailers
demand significant financial commitments from the Company with respect to
advertising and marketing and provide little "in store" attention and support
to a vendor's products.  The Company's new Internet communications software
products also fall within the new, cutting-edge product category of Internet
community and communications.  As a result, the Company plans to
significantly increase it's advertising and marketing efforts to "get the
word out."

        The Company believes that Internet community, collaboration and
communications by the mass market is in an early stage of development and
will drive the demand for the convergence of real-time data, voice and video
multimedia interactivity over the Internet.  Currently, most of this
technology is "server based."  This requires a provider of these services to
buy additional computer equipment in order to constantly "scale-up" to meet
the increased demands of it's subscribers or visitors.  The technology the
Company licensed from Intel Corporation is a "client-to-client" solution.
This technology allows a provider to enable it's subscribers or visitors with
a desktop client software solution that will allow those subscribers or
visitors to engage in real-time multimedia communications without being
"tied" to the provider's server.  The Company believes that the future of
Internet community, collaboration and communications will be driven by open,
standards-based "client-to-client" technology and solutions.

        The following discussion should be read in conjunction with the
Company's consolidated financial statements and the notes thereto.

                                     8

<PAGE>

RESULTS OF OPERATIONS

         On July 27, 1999, the Company entered into an agreement to sell
substantially all of the assets of the hardware business and its sales and
return warranty reserves for approximately $15 million in cash (cash is held
in an escrow account pending closing of the transaction), subject to
adjustments in specified circumstances.  While the transaction is subject to
customary closing conditions, including formal approval by the Company's
shareholders, the Company has received irrevocable proxies from shareholders
representing more than 50 percent of the Company's outstanding shares
approving the transaction.  Prior to the expected closing in September 1999,
the Company will continue to operate the hardware business for the benefit of
the purchaser.  The continuing operations of the Company consist of its
software business which began in mid-1998 and generated minor revenues in
1999.  On or before the closing, the Company is expecting to reduce its
workforce to match its future operations.

         The following table sets forth, for the periods indicated, the
percentage of revenues represented by certain items included in the Company's
Consolidated Statements of Operations:

<TABLE>
<CAPTION>
                                                Three Months Ended                    Six Months Ended
                                                    June 30,                              June 30,
                                          --------------------------              ------------------------
                                            1999             1998                   1999         1998
                                          ---------      -----------              ---------    -----------
<S>                                       <C>            <C>                      <C>          <C>
Revenues                                   100.0%            -%                     100.0%          -%
Cost of goods sold                          37.3             -                       33.3           -
                                          ---------      -----------              ---------    -----------
 Gross profit                               62.7             -                       66.7           -

Operating expenses:
Research and engineering                    24.8             -                       18.0           -
  Selling, general and administrative      131.5             -                      125.4           -
                                          ---------      -----------              ---------     -----------
     Total operating expenses              156.3             -                      143.4           -
                                          ---------      -----------              ---------     -----------
Loss from operations                       (93.6)            -                      (76.7)          -
Provision (benefit) from income taxes   (1,208.5)            -                     (628.6)          -
                                          ---------      -----------              ---------     -----------
Loss from continuing operations         (1,302.1)            -                     (705.3)          -
Loss from discontinued operations       (1,336.3)            -                     (722.2)          -
                                          ---------      -----------              ---------     -----------
Net loss                                (2,638.4)%           -%                  (1,427.5)%         -%
                                          ---------      -----------              ---------     -----------
                                          ---------      -----------              ---------     -----------
</TABLE>

The continuing operations of the Company consist of its software business which
began in mid-1998 and generated minor revenues in 1999.

REVENUES

         Revenues for the three months ended June 30, 1999 were $375,000

GROSS PROFIT

         Gross profit for the three months ended June 30, 1999 was $235,000.
As a percentage of revenues, gross profit was 62.7% for the three months
ended June 30, 1999.

RESEARCH AND ENGINEERING

         Research and engineering expenses were $93,000 for the quarter ended
June 30,1999.

SELLING, GENERAL, AND ADMINISTRATIVE

         Selling, general and administrative expenses were $493,000, which
represents selling costs and associated general and administrative
expense for the three months ended June 30, 1999.  Certain expenses have been
allocated to discontinued operations, based on the number of employees
remaining with the software business, their related employee costs and
overhead for facilities and other related costs and coporate overhead
expenses, on the ratio of net assets discontinued to the total net assets of
the consolidated entity.

                                     9

<PAGE>

LIQUIDITY AND CAPITAL RESOURCES

         The Company has financed its activities to date with a combination of
cash flow from operations, borrowed funds, and proceeds from the sale of equity
securities.

         In late 1998, the Company entered into a demand discretionary
$16,000,000 line of credit. The Company has not utilized the line as
expected. The Company and the lender have agreed that the Company will replace
the lender by July 31, 1999.  The Company and the lender have agreed to
reduce the facility to $2,500,000 and reset advance rates to 45% of eligible
receivables and 30% of eligible inventory (subject to an inventory sub-limit
of $1,500,000). Borrowings are payable on demand and bear interest at a
fluctuating rate equal to the prime rate plus 4%. The line of credit is
collateralized by substantially all of the Company's assets. The line of
credit is a "demand discretionary" credit facility and does not require the
Company to maintain working capital and debt-to-equity ratios. At June 30,
1999, $671,000 was outstanding under the facility and the Company was in
compliance with all loan covenants.  The Company paid off the lender on July
30, 1999.

         On January 28, 1999, the Company issued to three investors an
aggregate of 250,000 shares of the Company's Common Stock (subject to
adjustment as described below) and warrants exercisable for an aggregate of
70,754 shares of Common Stock for an aggregate of $4,000,000. The exercise
price applicable to 50% of the shares issuable upon exercise of the warrants
is $20.00 per share; the exercise price for the remaining warrant shares is
$22.40 per share.  The adjustment period lapsed on July 23, 1999 and no
adjustment shares were issued. The Company may elect, subject to the
satisfaction of certain conditions, to sell one additional tranche of equity
investment. As of the date hereof, the conditions to the additional tranche
of investment have not been satisfied. The amount of the additional tranche
would range from $1,000,000 to $6,000,000 depending on the price of the
Common Stock at the time of the investment.  The Company could be required to
issue additional shares of its Common Stock in connection with any additional
tranche of investment to ensure at least a 12.5% return to the investors.

         On June 9, 1999, the Company issued and sold to two investors
$6,000,000 aggregate principal amount of the Company's zero coupon Convertible
Debentures due June 9, 2002 (the "Debentures"). The Debentures may be converted
into shares of the Company's Common Stock at any time prior to June 9, 2002.
The number of shares into which each Debenture is convertible is equal to the
outstanding principal amount of the Debenture divided by the conversion price,
which may fluctuate from time to time.  See Part II, Item 2.

                                     10

<PAGE>

         Net cash used in operating activities was $2,917,000 for the six
months ended June 30, 1999. The primary uses of cash were a net loss of
$10,292,000, an increase in inventories of $261,000, and a decrease in
payables and accrued liabilities of $6,536,000. These uses were offset in
part by decreases in deferred income taxes and taxes receivable assets hold
for sale of $6,755,000 and $7,564,000, respectively.  This compares to net
cash provided by operating activities of $1,168,000 for the six months ended
June 30, 1998.

         Capital expenditures for the six months ended June 30, 1999 were
$82,000, compared to $577,000 for the same period in the prior year. These
expenditures were primarily for new computer equipment.

         The Company believes that available funds to be generated by the
aforementioned sale of the hardware business and the issuance of additional
equity as described above will be adequate to meet the Company's cash needs
during the next Twelve months.   The Company may require additional capital
beyond the amounts currently forecasted by the Company. Any such required
additional capital may not be available on reasonable terms, if at all, at
such time or times as required by the Company.

ITEM 3.  QUANTITATIVE AND QUALITATIVE DISCLOSURE ABOUT MARKET RISK

         As of June 30, 1999, the Company had cash and cash equivalents of
$2,450,000 compared to $460,000 as of December 31, 1998. The Company invests its
cash in highly liquid marketable securities with maturities of three months or
less at date of purchase. The Company does not invest in derivative securities.

YEAR 2000 COMPLIANCE

         The Year 2000 issue results from computer programs written using two,
rather than four, digits to define the applicable year. These computer
programs may recognize a date using "00" as the year 1900 instead of 2000 and
cause system failures or miscalculations or material disruptions of business
operations, including, among other things, a temporary inability to process
transactions, send invoices, or engage in similar normal business operations.
If the Company or its significant customers, suppliers, service providers and
other related third parties fail to take the necessary steps to correct or
replace these problematic computer programs, the Year 2000 issue could have a
material adverse effect on the Company. The Company cannot, however, quantify
the impact at this time.

         The Company has begun upgrading or replacing the software packages
underlying its financial, production, communication, desktop and other systems,
as appropriate, to address the Year 2000 issue. It has also performed an
in-depth analysis of its products and begun to modify those that are not Year
2000 compliant. Moreover, the Company has begun to contact all major external
third parties that provide products and services to the Company to assess their
readiness for the Year 2000.

         Management believes it has completed the review and assessment phase of
affected systems within the Company and those which are external to the Company.
This assessment indicated that most of the Company's significant internal
information systems could be affected by the Year 2000 issue, and that the
Company may be negatively impacted by non-compliance of related third parties.

         The Company has begun the remediation phase of the Company's internal
information technology systems and has set September 1999 as the target for Year
2000 compliance of all of the Company's internal information technology systems.
The Company's internal information technology systems include its finance
systems and those systems used in the research and development of the Company's
products.

         The Company is in the process of creating contingency plans for its
internal information technology systems. These contingency plans are expected to
be in place by September 30, 1999. In the

                                     11
<PAGE>

event the Company's information technology systems are not Year 2000 compliant
by September 30, 1999, the Company will decide at that time whether to
implement the necessary contingency plans.

         The Company has queried its important suppliers and service providers
and has obtained assurances from those third parties that they are or will be
Year 2000 compliant. The inability of those parties to become Year 2000
compliant could have a material adverse effect on the Company. The effects of
non-compliance by third parties where no system interface exists is not
determinable.

         The Company has made and will continue to make investments in systems
and applications to address Year 2000 issues. The Company has not tracked all
internal resources dedicated to the resolution of the Year 2000 issue and,
therefore, is unable to quantify precisely internal costs incurred to date that
are associated with the Year 2000 issue. Identifiable expenditures for these
investments were approximately $46,000 through June 30, 1999. Management
estimates that additional expenditures in 1999 will total approximately $84,000.
Investments to address the Year 2000 issue have been, and are expected to be,
funded through cash generated from operations.

         The Company's plans to complete the Year 2000 modifications are based
upon management's best estimates, which were derived utilizing numerous
assumptions of future events, including continued availability of certain
resources, and other factors. However, there can be no assurance that these
estimates will be achieved and actual results could differ materially from those
plans. Specific factors that might cause such material differences include the
availability and cost of personnel trained in this area and the ability to
locate and correct all relevant computer codes.

                                     12
<PAGE>

PART II  --  OTHER INFORMATION


Item 2.  Changes in Securities and Use of Proceeds

         On June 9, 1999, the Company and two investors, Strong River
Investments Inc. ("Strong River") and Bay Harbor Investments Inc. (collectively,
the "Investors") entered into a Convertible Debenture Purchase Agreement (the
"Debenture Purchase Agreement") pursuant to which the Investors purchased
$6,000,000 aggregate principal amount of the Company's zero coupon Convertible
Debentures due June 9, 2002 (the "Debentures").

         The Debentures may be converted into shares of the Company's Common
Stock at any time prior to June 9, 2002. The number of shares into which each
Debenture is convertible is equal to the outstanding principal amount of the
Debenture divided by the conversion price. The conversion price for the first 89
days after June 9, 1999 (the "Closing Date") is $24.00. During the period
commencing on the date 90 days and ending on the date 300 days after the Closing
Date, the conversion price will be the lesser of (a) $24.00 and (b) 88.89% of
the average of the lowest closing bid prices per share of the Company's Common
Stock during the 25 trading days preceding the conversion date. After the date
300 days after the Closing Date, the conversion price will remain equal to the
conversion price in effect on the date 300 days after the Closing Date.

         In connection with the Debenture Purchase Agreement, the Company agreed
to issue a warrant to Strong River (the "Warrant") in exchange for Strong
River's waiver of certain rights under the Securities Purchase Agreement, dated
as of January 28, 1999, between the Company, Strong River and two private
investors. The number of shares of the Company's Common Stock issuable upon
exercise of the Warrant depended upon the market price of the Common Stock
during specified periods. Due to the market price of the Company's Common Stock
during these periods, the Company will not be required to issue any shares of
Common Stock under the Warrant.

         The initial sale of the Debentures and the Warrant was not registered
under the Securities Act of 1933, as amended (the "Act"), in reliance on Section
4(2) of the Act for offerings not involving a public offering. The Investors are
sophisticated and "accredited investors," as defined in Section 501(a) under the
Act. The Company did not make a general solicitation in connection with
offering.

Item 6.  Exhibits and Reports on Form 8-K

(a)     Exhibits

      NUMBER                          DESCRIPTION
      ------                          -----------
         *3.1  Articles of Incorporation, as amended

        **3.2  Amended and Restated Bylaws

         *4.1  Description of Capital Stock contained in the Articles of
               Incorporation, as amended (See Exhibit 3.1)

        **4.2  Description of Rights of Security Holders contained in the
               Amended and Restated Bylaws (See Exhibit 3.2)

         *4.3  Form of Certificate for Shares of Common Stock

       ***4.4  Convertible Debenture Purchase Agreement dated as of June 9,
               1999 among the Company, Strong River Investments, Inc. and Bay
               Harbor Investments, Inc.

       ***4.5  Form of Convertible Debenture

       ***4.6  Form of Warrant

       ***4.7  Registration Rights Agreement dated as of June 9, 1999 among
               the Company, Strong River Investments, Inc. and Bay Harbor
               Investments, Inc.

         10.1  Asset Purchase Agreement dated as of July 26, 1999 amoung
               Guillemot Corporation, S.A., and ThrustMaster, Inc.

         11.1  Statements Regarding Computation of Per Share Earnings.

           27  Financial Data Schedule as of June 30, 1999

- -------------------------
* Incorporated by reference to the same exhibit number from the Registration
Statement on Form SB-2 filed on January 5, 1995, as amended on February 7, 1995,
and February 24, 1995 (File No. 33-88252-LA).

** Incorporated by reference to the same exhibit number from the Company's
Report on Form 10-K for the year ended December 31, 1996.

*** Incorporated by reference to the Company's Current Report on Form 8-K
filed on June 14, 1999.

(b)     Reports on Form 8-K:

        On June 14, 1999, the Registrant filed a Current Report on Form 8-K
with respect to its entering into a Convertible Debenture Purchase Agreement
and the issuance of its convertible debentures are a warrant in connection
with that agreement.

                                     13
<PAGE>

SIGNATURES

         Pursuant to the requirements of the Securities Exchange Act of 1934,
the registrant has duly caused this report to be signed on its behalf by the
undersigned thereunto duly authorized.

                                        THRUSTMASTER, INC.

Date:  August 16, 1999                  By   /s/ Frank G. Hausmann
                                           -------------------------------------
                                           Frank G. Hausmann
                                           President and Chief Executive Officer




                                     14

<PAGE>

                                                   EXHIBIT 11.1

                                       THRUSTMASTER, INC.
                                STATEMENTS REGARDING COMPUTATION
                                      OF PER SHARE EARNINGS
                        (Dollars in thousands, except net loss per share)
                                           (Unaudited)
<TABLE>
<CAPTION>
                                                              Three Months Ended                   Six Months Ended
                                                                  June 30,                           June 30,
                                                       ---------------------------------    -------------------------------
<S>                                                    <C>                <C>               <C>              <C>
Weighted average number of common
   shares outstanding - basic                                  4,932              4,372            4,858             4,337

Common stock equivalents
   arising from stock options                                -                 -                 -                 -
                                                       --------------    ---------------    -------------    --------------
Weighted average number of
   common shares outstanding - diluted                         4,932              4,372            4,858            4,337
                                                       ==============     ===============    =============   ==============

Net loss from continuing operations                        $ (4,883)          $  1,320         $  (5,085)          $1,786
                                                       ==============     ===============    =============   ==============

Net loss from discontinued operations                     $  (5,011)         $  (4,149)        $ (5,207)         $ (5,856)
                                                       ==============    ===============    =============    ==============

Net loss per share from continuing operations:
  Basic                                                   $   (0.99)         $    0.30         $  (1.05)         $   0.41
                                                       ==============    ===============    =============    ==============
  Diluted                                                 $   (0.99)         $    0.30         $  (1.05)         $   0.41
                                                       ==============    ===============    =============    ==============

Net loss per share from discontinued operations:
  Basic                                                   $   (1.02)         $   (0.95)        $  (1.07)         $  (1.35)
                                                       ==============    ===============    =============    ==============
  Diluted                                                 $   (1.02)         $   (0.95)        $  (1.07)         $  (1.35)
                                                       ==============    ===============    =============    ==============

</TABLE>


<PAGE>

                                               INTEL / THRUSTMASTER CONFIDENTIAL

                                     WARRANT

THE WARRANT EVIDENCED OR CONSTITUTED HEREBY, AND ALL SHARES OF COMMON STOCK
ISSUABLE HEREUNDER, HAVE BEEN AND WILL BE ISSUED WITHOUT REGISTRATION UNDER
THE SECURITIES ACT OF 1933, AS AMENDED (THE "SECURITIES ACT") AND MAY NOT BE
SOLD, OFFERED FOR SALE, TRANSFERRED, PLEDGED OR HYPOTHECATED WITHOUT
REGISTRATION UNDER THE ACT UNLESS EITHER (i) THE COMPANY HAS RECEIVED AN
OPINION OF COUNSEL, IN FORM AND SUBSTANCE REASONABLY SATISFACTORY TO THE
COMPANY, TO THE EFFECT THAT REGISTRATION IS NOT REQUIRED IN CONNECTION WITH
SUCH DISPOSITION OR (ii) THE SALE OF SUCH SECURITIES IS MADE PURSUANT TO
SECURITIES AND EXCHANGE COMMISSION RULE 144.

             WARRANT TO PURCHASE COMMON STOCK OF THRUSTMASTER, INC.

                             (Subject to Adjustment)

NO. W-INTC2                                                     August 9, 1999

THIS CERTIFIES THAT, for value received, Intel Corporation, or its permitted
registered assigns ("HOLDER"), is entitled, subject to the terms and
conditions of this Warrant, at any time or from time to time after the
issuance date of this Warrant (the "EFFECTIVE DATE"), and before 5:00 p.m.
Pacific Time on the fifth anniversary of the Effective Date (the "EXPIRATION
DATE"), to purchase from Thrustmaster, Inc. an Oregon corporation (the
"Company"), two hundred thousand (200,000) shares of Common Stock of the
Company at a price per share equal to 85% of the average closing price of a
share of the Company's Common Stock over the thirty (30) consecutive trading
days prior to the Effective Date, as reported on the Nasdaq National Market
(the "Purchase Price"). Both the number of shares of Common Stock purchasable
upon exercise of this Warrant and the Purchase Price are subject to
adjustment and change as provided herein.

1.       CERTAIN DEFINITIONS.  As used in this Warrant the following terms
         shall have the following respective meanings:

         1.1.     "FAIR MARKET VALUE" of a share of Common Stock as of a
                  particular date shall mean:

                  (a)      If traded on a securities exchange or the Nasdaq
                           National Market, the Fair Market Value shall be
                           deemed to be the average of the closing prices of the
                           Common Stock of the Company on such exchange or
                           market over the five (5) trading days ending
                           immediately prior to the applicable date of
                           valuation;

                  (b)      If actively traded over-the-counter, the Fair Market
                           Value shall be deemed to be the average of the
                           closing bid prices over the thirty (30)-day period
                           ending immediately prior to the applicable date of
                           valuation; and

                                      1

<PAGE>
                                               INTEL / THRUSTMASTER CONFIDENTIAL

                  (c)      If there is no active public market, the Fair Market
                           Value shall be the value thereof, as agreed upon by
                           the Company and the Holder; provided, however, that
                           if the Company and the Holder cannot agree on such
                           value, such value shall be determined by an
                           independent valuation firm experienced in valuing
                           businesses such as the Company and jointly selected
                           in good faith by the Company and the Holder. Fees and
                           expenses of the valuation firm shall be paid for by
                           the Company.

         1.2.     "HSR ACT" shall mean the Hart-Scott-Rodino Antitrust
                  Improvements Act of 1976, as amended.

         1.3.     "REGISTERED HOLDER" shall mean any Holder in whose name this
                  Warrant is registered upon the books and records maintained by
                  the Company.

         1.4.     "WARRANT" as used herein, shall include this Warrant and any
                  warrant delivered in substitution or exchange therefor as
                  provided herein.

         1.5.     "COMMON STOCK" shall mean the Common Stock of the Company and
                  any other securities at any time receivable or issuable upon
                  exercise of this Warrant.

2.       EXERCISE OF WARRANT

         2.1.     PAYMENT. Subject to compliance with the terms and conditions
                  of this Warrant and applicable securities laws, this Warrant
                  may be exercised, in whole or in part at any time or from time
                  to time, on or before the Expiration Date by the delivery
                  (including, without limitation, delivery by facsimile) of the
                  form of Notice of Exercise attached hereto as EXHIBIT 1 (the
                  "Notice of Exercise"), duly executed by the Holder, at the
                  principal office of the Company, and as soon as practicable
                  after such date, surrendering

                  (a)      this Warrant at the principal office of the Company,
                           and

                  (b)      payment, (i) in cash (by check) or by wire transfer,
                           (ii) by cancellation by the Holder of indebtedness of
                           the Company to the Holder; or (iii) by a combination
                           of (i) and (ii), of an amount equal to the product
                           obtained by multiplying the number of shares of
                           Common Stock being purchased upon such exercise by
                           the then effective Purchase Price (the "Exercise
                           Amount"), except that if Holder is subject to HSR Act
                           Restrictions (as defined in Section 2.5 below), the
                           Exercise Amount shall be paid to the Company within
                           five (5) business days of the termination of all HSR
                           Act Restrictions.

         2.2.     NET ISSUE EXERCISE. In lieu of the payment methods set forth
                  in Section 2.1(b) above, the Holder may elect to exchange all
                  or some of this Warrant for shares of Common Stock equal to
                  the value of the amount of the Warrant being exchanged on the
                  date of exchange. If Holder elects to exchange this Warrant as
                  provided in

                                      2

<PAGE>
                                               INTEL / THRUSTMASTER CONFIDENTIAL

                  this Section 2.2, Holder shall tender to the Company the
                  Warrant for the amount being exchanged, along with written
                  notice of Holder's election to exchange some or all of the
                  Warrant, and the Company shall issue to Holder the number of
                  shares of the Common Stock computed using the following
                  formula:

                           X =    Y (A-B)
                                -------------
                                     A

                  Where X = the number of shares of Common Stock to be issued
                            to Holder.

                        Y = the number of shares of Common Stock
                            purchasable under the amount of the Warrant
                            being exchanged (as adjusted to the date of
                            such calculation).

                        A = Fair Market Value of one share of the Common Stock.

                        B = Purchase Price (as adjusted to the date of
                            such calculation).


         2.3.     "EASY SALE" EXERCISE. In lieu of the payment methods set forth
                  in Section 2.1(b) above, when permitted by law and applicable
                  regulations (including Nasdaq and NASD rules), the Holder may
                  pay the Exercise Amount through a "same day sale" commitment
                  from the Holder (and if applicable a broker-dealer that is a
                  member of the National Association of Securities Dealers (a
                  "NASD Dealer")), whereby the Holder irrevocably elects to
                  exercise this Warrant and to sell at least that number of
                  Shares so purchased to pay the Exercise Amount (and up to all
                  of the Shares so purchased) and the Holder (or, if applicable,
                  the NASD Dealer) commits upon sale (or, in the case of the
                  NASD Dealer, upon receipt) of such Shares to forward the
                  Exercise Amount directly to the Company, with any sale
                  proceeds in excess of the Exercise Amount being for the
                  benefit of the Holder.

         2.4.     STOCK CERTIFICATES; FRACTIONAL SHARES. As soon as practicable
                  on or after the date of any exercise of this Warrant, the
                  Company shall issue and deliver to the person or persons
                  entitled to receive the same a certificate or certificates for
                  the number of whole shares of Common Stock issuable upon such
                  exercise, together with cash in lieu of any fraction of a
                  share equal to such fraction of the current Fair Market Value
                  of one whole share of Common Stock as of such date of
                  exercise. No fractional shares or scrip representing
                  fractional shares shall be issued upon an exercise of this
                  Warrant.

         2.5.     HSR ACT. The Company hereby acknowledges that exercise of this
                  Warrant by Holder may subject the Company and/or the Holder to
                  the filing requirements of the HSR Act and that Holder may be
                  prevented from exercising this Warrant until the expiration or
                  early termination of all waiting periods imposed by the HSR
                  Act

                                      3

<PAGE>
                                               INTEL / THRUSTMASTER CONFIDENTIAL

                  ("HSR Act Restrictions"). If on or before the Expiration
                  Date Holder has sent the Notice of Exercise to Company and
                  Holder has not been able to complete the exercise of this
                  Warrant prior to the Expiration Date because of HSR Act
                  Restrictions, the Holder shall be entitled to complete the
                  process of exercising this Warrant in accordance with the
                  procedures contained herein notwithstanding the fact that
                  completion of the exercise of this Warrant would take place
                  after the Expiration Date.

         2.6.     PARTIAL EXERCISE; EFFECTIVE DATE OF EXERCISE. In case of any
                  partial exercise of this Warrant, the Company shall cancel
                  this Warrant upon surrender hereof and shall execute and
                  deliver a new Warrant of like tenor and date for the balance
                  of the shares of Common Stock purchasable hereunder. This
                  Warrant shall be deemed to have been exercised immediately
                  prior to the close of business on the date of its surrender
                  for exercise as provided above. However, if Holder is subject
                  to HSR Act filing requirements this Warrant shall be deemed to
                  have been exercised on the date immediately following the date
                  of the expiration of all HSR Act Restrictions. The person
                  entitled to receive the shares of Common Stock issuable upon
                  exercise of this Warrant shall be treated for all purposes as
                  the holder of record of such shares as of the close of
                  business on the date the Holder is deemed to have exercised
                  this Warrant.

3.       VALID ISSUANCE: TAXES. All shares of Common Stock issued upon the
         exercise of this Warrant shall be validly issued, fully paid and
         non-assessable, and the Company shall pay all taxes and other
         governmental charges that may be imposed in respect of the issue or
         delivery thereof. The Company shall not be required to pay any tax or
         other charge imposed in connection with any transfer involved in the
         issuance of any certificate for shares of Common Stock in any name
         other than that of the Registered Holder of this Warrant, and in such
         case the Company shall not be required to issue or deliver any stock
         certificate or security until such tax or other charge has been paid,
         or it has been established to the Company's reasonable satisfaction
         that no tax or other charge is due.

4.       ADJUSTMENT OF PURCHASE PRICE AND NUMBER OF SHARES. The number of shares
         of Common Stock issuable upon exercise of this Warrant (or any shares
         of stock or other securities or property receivable or issuable upon
         exercise of this Warrant) and the Purchase Price are subject to
         adjustment upon occurrence of the following events:

         4.1.     ADJUSTMENT FOR STOCK SPLITS, STOCK SUBDIVISIONS OR
                  COMBINATIONS OF SHARES. The Purchase Price of this Warrant
                  shall be proportionally decreased and the number of shares of
                  Common Stock issuable upon exercise of this Warrant (or any
                  shares of stock or other securities at the time

                                      4

<PAGE>
                                               INTEL / THRUSTMASTER CONFIDENTIAL

                  issuable upon exercise of this Warrant) shall be
                  proportionally increased to reflect any stock split or
                  subdivision of the Company's Common Stock. The Purchase
                  Price of this Warrant shall be proportionally increased
                  and the number of shares of Common Stock issuable upon
                  exercise of this Warrant (or any shares of stock or other
                  securities at the time issuable upon exercise of this
                  Warrant) shall be proportionally decreased to reflect
                  any combination of the Company's Common Stock.

         4.2.     ADJUSTMENT FOR DIVIDENDS OR DISTRIBUTIONS OF STOCK OR OTHER
                  SECURITIES OR PROPERTY. In case the Company shall make or
                  issue, or shall fix a record date for the determination of
                  eligible holders entitled to receive, a dividend or other
                  distribution with respect to the Common Stock (or any shares
                  of stock or other securities at the time issuable upon
                  exercise of the Warrant) payable in (a) securities of the
                  Company or (b) assets (excluding cash dividends paid or
                  payable solely out of retained earnings), then, in each such
                  case, the Holder of this Warrant on exercise hereof at any
                  time after the consummation, effective date or record date of
                  such dividend or other distribution, shall receive, in
                  addition to the shares of Common Stock (or such other stock or
                  securities) issuable on such exercise prior to such date, and
                  without the payment of additional consideration therefor, the
                  securities or such other assets of the Company to which such
                  Holder would have been entitled upon such date if such Holder
                  had exercised this Warrant on the date hereof and had
                  thereafter, during the period from the date hereof to and
                  including the date of such exercise, retained such shares and
                  all such additional securities or other assets distributed
                  with respect to such shares as aforesaid during such period
                  giving effect to all adjustments called for by this Section 4.

         4.3.     RECLASSIFICATION. If the Company, by reclassification of
                  securities or otherwise, shall change any of the securities as
                  to which purchase rights under this Warrant exist into the
                  same or a different number of securities of any other class or
                  classes, this Warrant shall thereafter represent the right to
                  acquire such number and kind of securities as would have been
                  issuable as the result of such change with respect to the
                  securities that were subject to the purchase rights under this
                  Warrant immediately prior to such reclassification or other
                  change, and the Purchase Price therefor shall be appropriately
                  adjusted, all subject to further adjustment as provided in
                  this Section 4. No adjustment shall be made pursuant to this
                  Section 4.3 upon any conversion or redemption of the Common
                  Stock which is the subject of Section 4.5.

         4.4.     ADJUSTMENT FOR CAPITAL REORGANIZATION, MERGER OR
                  CONSOLIDATION. In case of any capital reorganization of the
                  capital stock of the Company (other than a combination,
                  reclassification, exchange or subdivision of shares otherwise
                  provided for herein), or any merger or consolidation of the
                  Company with or into another corporation, or the sale of all
                  or substantially all the assets of the Company then, and in
                  each such case, as a part of such reorganization, merger,
                  consolidation, sale or transfer, lawful provision shall be
                  made so that the Holder of this Warrant shall thereafter be
                  entitled to receive upon exercise of this Warrant, during the
                  period specified herein and upon payment of the Purchase Price
                  then in effect, the number of shares of stock or other
                  securities or property of the successor corporation resulting
                  from such reorganization, merger,

                                      5

<PAGE>
                                               INTEL / THRUSTMASTER CONFIDENTIAL

                  consolidation, sale or transfer that a holder of the shares
                  deliverable upon exercise of this Warrant would have been
                  entitled to receive in such reorganization, consolidation,
                  merger, sale or transfer if this Warrant had been exercised
                  immediately before such reorganization, merger,
                  consolidation, sale or transfer, all subject to further
                  adjustment as provided in this Section 4. The foregoing
                  provisions of this Section 4.4 shall similarly apply to
                  successive reorganizations, consolidations, mergers, sales
                  and transfers and to the stock or securities of any other
                  corporation that are at the time receivable upon the exercise
                  of this Warrant. If the per-share consideration payable to
                  the Holder hereof for shares in connection with any such
                  transaction is in a form other than cash or marketable
                  securities, then the value of such consideration shall be
                  determined in good faith by the Company's Board of Directors.
                  In all events, appropriate adjustment (as determined in good
                  faith by the Company's Board of Directors) shall be made in
                  the application of the provisions of this Warrant with respect
                  to the rights and interests of the Holder after the
                  transaction, to the end that the provisions of this Warrant
                  shall be applicable after that event, as near as reasonably
                  may be, in relation to any shares or other property
                  deliverable after that event upon exercise of this Warrant.

         4.5.     CONVERSION OF COMMON STOCK. In case all or any portion of the
                  authorized and outstanding shares of Common Stock of the
                  Company are redeemed or converted or reclassified into other
                  securities or property pursuant to the Company's Articles of
                  Incorporation or otherwise, or the Common Stock otherwise
                  ceases to exist, then, in such case, the Holder of this
                  Warrant, upon exercise hereof at any time after the date on
                  which the Common Stock is so redeemed or converted,
                  reclassified or ceases to exist (the "Termination Date"),
                  shall receive, in lieu of the number of shares of Common Stock
                  that would have been issuable upon such exercise immediately
                  prior to the Termination Date, the securities or property that
                  would have been received if this Warrant had been exercised in
                  full and the Common Stock received thereupon had been
                  simultaneously converted immediately prior to the Termination
                  Date, all subject to further adjustment as provided in this
                  Warrant. Additionally, the Purchase Price shall be immediately
                  adjusted to equal the quotient obtained by dividing (x) the
                  aggregate Purchase Price of the maximum number of shares of
                  Common Stock for which this Warrant was exercisable
                  immediately prior to the Termination Date by (y) the number of
                  shares of Common Stock of the Company for which this Warrant
                  is exercisable immediately after the Termination Date, all
                  subject to further adjustment as provided herein.

5.       CERTIFICATE AS TO ADJUSTMENTS. In each case of any adjustment in the
         Purchase Price, or number or type of shares issuable upon exercise of
         this Warrant, the Chief Financial Officer or Controller of the Company
         shall compute such adjustment in accordance with the terms of this
         Warrant and prepare a certificate setting forth such adjustment and
         showing in detail the facts upon which such adjustment is based,
         including a statement of the adjusted Purchase Price. The Company shall
         promptly send

                                      6

<PAGE>
                                               INTEL / THRUSTMASTER CONFIDENTIAL

         (by facsimile and by either first class mail, postage prepaid or
         overnight delivery) a copy of each such certificate to the Holder.

6.       LOSS OR MUTILATION. Upon receipt of evidence reasonably satisfactory to
         the Company of the ownership of and the loss, theft, destruction or
         mutilation of this Warrant, and of indemnity reasonably satisfactory to
         it, and (in the case of mutilation) upon surrender and cancellation of
         this Warrant, the Company will execute and deliver in lieu thereof a
         new Warrant of like tenor as the lost, stolen, destroyed or mutilated
         Warrant.

7.       RESERVATION OF COMMON STOCK. The Company hereby covenants that at all
         times there shall be reserved for issuance and delivery upon exercise
         of this Warrant such number of shares of Common Stock or other shares
         of capital stock of the Company as are from time to time issuable upon
         exercise of this Warrant and, from time to time, will take all steps
         necessary to amend its Articles of Incorporation to provide sufficient
         reserves of shares of Common Stock issuable upon exercise of this
         Warrant. All such shares shall be duly authorized, and when issued upon
         such exercise, shall be validly issued, fully paid and non-assessable,
         free and clear of all liens, security interests, charges and other
         encumbrances or restrictions on sale and free and clear of all
         preemptive rights, except encumbrances or restrictions arising under
         federal or state securities laws. Issuance of this Warrant shall
         constitute full authority to the Company's officers who are charged
         with the duty of executing stock certificates to execute and issue the
         necessary certificates for shares of Common Stock upon the exercise of
         this Warrant.

8.       TRANSFER AND EXCHANGE. Subject to the terms and conditions of this
         Warrant and compliance with all applicable securities laws, this
         Warrant and all rights hereunder may be transferred to any Registered
         Holder's parent, subsidiary or affiliate, in whole or in part, on the
         books of the Company maintained for such purpose at the principal
         office of the Company referred to above, by the Registered Holder
         hereof in person, or by duly authorized attorney, upon surrender of
         this Warrant properly endorsed and upon payment of any necessary
         transfer tax or other governmental charge imposed upon such transfer.
         Upon any permitted partial transfer, the Company will issue and deliver
         to the Registered Holder a new Warrant or Warrants with respect to the
         shares of Common Stock not so transferred. Each taker and holder of
         this Warrant, by taking or holding the same, consents and agrees that
         when this Warrant shall have been so endorsed, the person in possession
         of this Warrant may be treated by the Company, and all other persons
         dealing with this Warrant, as the absolute owner hereof for any purpose
         and as the person entitled to exercise the rights represented hereby,
         any notice to the contrary notwithstanding; provided, however that
         until a transfer of this Warrant is duly registered on the books of the
         Company, the Company may treat the Registered Holder hereof as the
         owner for all purposes.

9.       RESTRICTIONS ON TRANSFER. The Holder, by acceptance hereof, agrees
         that, absent an effective registration statement filed with the
         Securities and Exchange Commission (the "SEC") under the Securities Act
         covering the disposition or sale of this

                                      7

<PAGE>

                                               INTEL / THRUSTMASTER CONFIDENTIAL

         Warrant or the Common Stock issued or issuable upon exercise hereof,
         as the case may be, and registration or qualification under
         applicable state securities laws, such Holder will not sell, transfer,
         pledge, or hypothecate any or all such Warrants or such Common Stock,
         as the case may be, unless either (i) the Company has received an
         opinion of counsel, in form and substance reasonably satisfactory to
         the Company, to the effect that such registration is not required in
         connection with such disposition or (ii) the sale of such securities
         is made pursuant to SEC Rule 144.

10.      COMPLIANCE WITH SECURITIES LAWS. By acceptance of this Warrant, the
         Holder hereby represents, warrants and covenants that any shares of
         stock purchased upon exercise of this Warrant shall be acquired for
         investment only and not with a view to, or for sale in connection with,
         any distribution thereof; that the Holder has had such opportunity as
         such Holder has deemed adequate to obtain from representatives of the
         Company such information as is necessary to permit the Holder to
         evaluate the merits and risks of its investment in the Company; that
         the Holder is able to bear the economic risk of holding such shares as
         may be acquired pursuant to the exercise of this Warrant for an
         indefinite period; that the Holder understands that the shares of stock
         acquired pursuant to the exercise of this Warrant will not be
         registered under the 1933 Act (unless otherwise required pursuant to
         exercise by the Holder of the registration rights, if any, granted to
         the Registered Holder) and will be "restricted securities" within the
         meaning of Rule 144 under the 1933 Act and that the exemption from
         registration under Rule 144 will not be available for at least one (1)
         year from the date of exercise of this Warrant, subject to any special
         treatment by the SEC for exercise of this Warrant pursuant to Section
         2.2, and even then will not be available unless a public market then
         exists for the stock, adequate information concerning the Company is
         then available to the public, and other terms and conditions of Rule
         144 are complied with; and that all stock certificates representing
         shares of stock issued to the Holder upon exercise of this Warrant or
         upon conversion of such shares may have affixed thereto a legend
         substantially in the following form:

         THE SECURITIES REPRESENTED HEREBY HAVE NOT BEEN REGISTERED UNDER THE
         SECURITIES ACT OF 1933, AS AMENDED (THE "SECURITIES ACT"), OR UNDER THE
         SECURITIES LAWS OF ANY STATE. THESE SECURITIES ARE SUBJECT TO
         RESTRICTIONS ON TRANSFERABILITY AND RESALE AND MAY NOT BE TRANSFERRED
         OR RESOLD EXCEPT AS PERMITTED UNDER THE ACT AND THE APPLICABLE STATE
         SECURITIES LAWS, PURSUANT TO REGISTRATION OR EXEMPTION THEREFROM.
         INVESTORS SHOULD BE AWARE THAT THEY MAY BE REQUIRED TO BEAR THE
         FINANCIAL RISKS OF THIS INVESTMENT FOR AN INDEFINITE PERIOD OF TIME.
         THE ISSUER OF THESE SECURITIES MAY REQUIRE AN OPINION OF COUNSEL IN
         FORM AND SUBSTANCE SATISFACTORY TO THE ISSUER TO THE EFFECT THAT ANY
         PROPOSED TRANSFER OR RESALE IS IN COMPLIANCE WITH THE ACT AND ANY
         APPLICABLE STATE SECURITIES LAWS.

                                      8

<PAGE>

                                               INTEL / THRUSTMASTER CONFIDENTIAL

11.      NO RIGHTS OR LIABILITIES AS STOCKHOLDERS. This Warrant shall not
         entitle the Holder to any voting rights or other rights as a
         stockholder of the Company. In the absence of affirmative action by
         such Holder to purchase Common Stock by exercise of this Warrant, no
         provisions of this Warrant, and no enumeration herein of the rights or
         privileges of the Holder hereof shall cause such Holder hereof to be a
         stockholder of the Company for any purpose.

12.      REGISTRATION RIGHTS. All shares of Common Stock issuable upon exercise
         of this Warrant shall be "Registrable Securities" or such other
         definition of securities entitled to registration rights pursuant to
         Exhibit 3 to this Warrant.

13.      REPRESENTATIONS AND WARRANTIES OF THE COMPANY. The Company hereby
         represents and warrants to Holder that:

         13.1.    DUE AUTHORIZATION; CONSENTS. All corporate action on the part
                  of the Company, its officers, directors and shareholders
                  necessary for (a) the authorization, execution and delivery
                  of, and the performance of all obligations of the Company
                  under, this Warrant, and (b) the authorization, issuance,
                  reservation for issuance and delivery of all of the Common
                  Stock issuable upon exercise of this Warrant, has been duly
                  taken. This Warrant constitutes a valid and binding obligation
                  of the Company enforceable in accordance with its terms,
                  subject, as to enforcement of remedies, to applicable
                  bankruptcy, insolvency, moratorium, reorganization and similar
                  laws affecting creditors' rights generally and to general
                  equitable principles. All consents, approvals and
                  authorizations of, and registrations, qualifications and
                  filings with, any federal or state governmental agency,
                  authority or body, or any third party, required in connection
                  with the execution, delivery and performance of this Warrant
                  and the consummation of the transactions contemplated hereby
                  and thereby have been obtained.

         13.2.    ORGANIZATION. The Company is a corporation duly organized,
                  validly existing and in good standing under the laws of the
                  State of Delaware and has all requisite corporate power to
                  own, lease and operate its property and to carry on its
                  business as now being conducted and as currently proposed to
                  be conducted.

         13.3.    SEC REPORTS; FINANCIAL STATEMENTS.

                  (a)      The Company has duly filed with the SEC the Company's
                           annual report on Form 10-K for the year ended
                           December 31, 1998 and its quarterly reports on Form
                           10-Q for the quarters ended March 31, 1999 and June
                           30, 1999 (to be filed on or before August 15, 1999)
                           (collectively, the "Thrustmaster SEC Reports"). As of
                           their respective filing dates, the Thrustmaster SEC
                           Reports complied in all material respects with the
                           requirements of the Securities Exchange Act of 1934,
                           as amended, and none of the SEC Documents contained
                           any untrue statement of a material fact or omitted to
                           state a material fact required to be stated therein
                           or necessary to make the statements made therein, in
                           light of the circumstances in which they were

                                      9

<PAGE>
                                               INTEL / THRUSTMASTER CONFIDENTIAL

                           made, not misleading, except to the extent corrected
                           by a subsequently filed document with the SEC.

                  (b)      Each of the consolidated financial statements
                           (including, in each case, any related notes)
                           contained in the Thrustmaster SEC Reports complied as
                           to form in all material respects with the applicable
                           published rules and regulations of the SEC with
                           respect thereto, was prepared in accordance with
                           generally accepted accounting principles applied on a
                           consistent basis throughout the periods involved
                           (except as may be indicated in the notes to such
                           financial statements or, in the case of unaudited
                           statements, as permitted for by Form 10-Q) and
                           presented fairly, in all material respects, the
                           consolidated financial position of the Company and
                           its subsidiaries as at the respective dates and the
                           consolidated results of its operations and cash flows
                           for the periods indicated, except that the unaudited
                           interim financial statements are subject to normal
                           and recurring year-end adjustments which are not
                           expected to be material in amount.

         13.4.    CAPITALIZATION. The authorized capital stock of the Company
                  consists of 25,000,000 shares of Common Stock and 5,000,000
                  shares of preferred stock, $.001 par value (the "Preferred
                  Stock"). As of June 30, 1999: (i) 4,874,019 shares of Common
                  Stock were issued and outstanding, all of which are validly
                  issued, fully paid and nonassessable; (ii) 2,200,000 shares of
                  Common Stock were reserved for issuance under the Company's
                  1994 and 1998 stock option plans, 985,388 of which shares were
                  subject to options outstanding on such date; (iii) 338,393
                  shares of Common Stock were reserved for issuance upon
                  exercise of outstanding warrants; and (v) no shares of
                  Preferred Stock were issued and outstanding. No material
                  change in such capitalization has occurred between June 30,
                  1999 and the issuance date of this Warrant.

         13.5.    VALID ISSUANCE OF STOCK. The outstanding shares of the capital
                  stock of the Company are duly and validly issued, fully paid
                  and non-assessable, and such shares, and all outstanding
                  options and other securities of the Company, have been issued
                  in full compliance with the registration and prospectus
                  delivery requirements of the Securities Act and the
                  registration and qualification requirements of all applicable
                  state securities laws, or in compliance with applicable
                  exemptions therefrom, and all other provisions of applicable
                  federal and state securities laws, including without
                  limitation, anti-fraud provisions.

         13.6.    GOVERNMENTAL CONSENTS. All consents, approvals, orders,
                  authorizations or registrations, qualifications, declarations
                  or filings with any federal or state governmental authority on
                  the part of the Company required in connection with the
                  consummation of the transactions contemplated herein shall
                  have been obtained prior to and be effective as of the
                  Effective Date.

                                     10

<PAGE>
                                               INTEL / THRUSTMASTER CONFIDENTIAL

14.      INFORMATION RIGHTS. The Company shall deliver to each holder of this
         Warrant or any securities issued (directly or indirectly) upon exercise
         hereof, upon request, copies of the Company's reports on Forms 10-K,
         10-Q, and 8-K and Annual Reports to Shareholders promptly after such
         documents are filed with the SEC.

15.      NOTICES. Except as may be otherwise provided herein, all notices,
         requests, waivers and other communications made pursuant to this
         Agreement shall be in writing and shall be conclusively deemed to have
         been duly given (a) when hand delivered to the other party; (b) when
         received when sent by facsimile at the address and number set forth
         below; (c) three business days after deposit in the U.S. mail with
         first class or certified mail receipt requested postage prepaid and
         addressed to the other party as set forth below; or (d) the next
         business day after deposit with a national overnight delivery service,
         postage prepaid, addressed to the parties as set forth below with
         next-business-day delivery guaranteed, provided that the sending party
         receives a confirmation of delivery from the delivery service provider.

<TABLE>
<CAPTION>

         <S>                                                     <C>
         To Holder:                                              To the Company:
         Intel Corporation                                       Thrustmaster, Inc.
         2200 Mission College Blvd.                              7175 NW Evergreen Parkway, Suite 400
         Santa Clara, CA 95052                                   Hillsboro, Oregon 97124
         Attn:  Portfolio Manager                                Attn: Frank G. Hausmann, President and CEO
         Fax Number:  (408) 765-6038                             Fax Number: 503-615-3297

         With copies to:                                         With copies to:
         Intel Corporation                                       Perkins Coie LLP
         2200 Mission College Blvd.                              1211 SW Fifth Avenue, Suite 1500
         Santa Clara, CA 95052                                   Portland, OR 97204
         Attn:  General Counsel                                  Attn: Patrick J. Simpson
         Fax Number:  (408) 765-1859                             Fax: (503) 727-2222

</TABLE>

         Each person making a communication hereunder by facsimile shall
         promptly confirm by telephone to the person to whom such communication
         was addressed each communication made by it by facsimile pursuant
         hereto but the absence of such confirmation shall not affect the
         validity of any such communication. A party may change or supplement
         the addresses given above, or designate additional addresses, for
         purposes of this Section 15 by giving the other party written notice of
         the new address in the manner set forth above.

16.      HEADINGS. The headings in this Warrant are for purposes of convenience
         in reference only, and shall not be deemed to constitute a part hereof.

17.      LAW GOVERNING. This Warrant shall be construed and enforced in
         accordance with, and governed by, the laws of the State of Delaware.

                                     11

<PAGE>
                                               INTEL / THRUSTMASTER CONFIDENTIAL

18.      NO IMPAIRMENT. The Company will not, by amendment of its Articles of
         Incorporation or bylaws, or through reorganization, consolidation,
         merger, dissolution, issue or sale of securities, sale of assets or any
         other voluntary action, avoid or seek to avoid the observance or
         performance of any of the terms of this Warrant, but will at all times
         in good faith assist in the carrying out of all such terms and in the
         taking of all such action as may be necessary or appropriate in order
         to protect the rights of the Registered Holder of this Warrant against
         impairment. Without limiting the generality of the foregoing, the
         Company (a) will not increase the par value of any shares of stock
         issuable upon the exercise of this Warrant above the amount payable
         therefor upon such exercise, and (b) will take all such action as may
         be necessary or appropriate in order that the Company may validly and
         legally issue fully paid and non-assessable shares of Common Stock upon
         exercise of this Warrant.

19.      NOTICES OF RECORD DATE. In case:

         19.1.    the Company shall take a record of the holders of its Common
                  Stock (or other stock or securities at the time receivable
                  upon the exercise of this Warrant), for the purpose of
                  entitling them to receive any dividend or other distribution,
                  or any right to subscribe for or purchase any shares of stock
                  of any class or any other securities or to receive any other
                  right; or

         19.2.    of any consolidation or merger of the Company with or into
                  another corporation, any capital reorganization of the
                  Company, any reclassification of the Capital Stock of the
                  Company, or any conveyance of all or substantially all of the
                  assets of the Company to another corporation in which holders
                  of the Company's stock are to receive stock, securities or
                  property of another corporation; or

         19.3.    of any voluntary dissolution, liquidation or winding-up of the
                  Company; or

         19.4.    of any redemption or conversion of all outstanding Common
                  Stock;

         then, and in each such case, the Company will mail or cause to be
         mailed to the Registered Holder of this Warrant a notice specifying, as
         the case may be, (i) the date on which a record is to be taken for the
         purpose of such dividend, distribution or right, or (ii) the date on
         which such reorganization, reclassification, consolidation, merger,
         conveyance, dissolution, liquidation, winding-up, redemption or
         conversion is to take place, and the time, if any is to be fixed, as of
         which the holders of record of Common Stock or (such stock or
         securities as at the time are receivable upon the exercise of this
         Warrant), shall be entitled to exchange their shares of Common Stock
         (or such other stock or securities), for securities or other property
         deliverable upon such reorganization, reclassification, consolidation,
         merger, conveyance, dissolution, liquidation or winding-up. Such notice
         shall be delivered at least thirty (30) days prior to the date therein
         specified.

20.      SEVERABILITY. If any term, provision, covenant or restriction of this
         Warrant is held by a court of competent jurisdiction to be invalid,
         void or unenforceable, the remainder of

                                     12

<PAGE>
                                               INTEL / THRUSTMASTER CONFIDENTIAL

         the terms, provisions, covenants and restrictions of this Warrant
         shall remain in full force and effect and shall in no way be affected,
         impaired or invalidated.

21.      COUNTERPARTS. For the convenience of the parties, any number of
         counterparts of this Warrant may be executed by the parties hereto and
         each such executed counterpart shall be, and shall be deemed to be, an
         original instrument.

22.      NO INCONSISTENT AGREEMENTS. The Company will not on or after the date
         of this Warrant enter into any agreement with respect to its securities
         which is inconsistent with the rights granted to the Holders of this
         Warrant or otherwise conflicts with the provisions hereof. The rights
         granted to the Holders hereunder do not in any way conflict with and
         are not inconsistent with the rights granted to holders of the
         Company's securities under any other agreements, except rights that
         have been waived.

23.      SATURDAYS, SUNDAYS AND HOLIDAYS. If the Expiration Date falls on a
         Saturday, Sunday or legal holiday, the Expiration Date shall
         automatically be extended until 5:00 p.m. the next business day.

24.      CONFIDENTIALITY. Confidential or proprietary information disclosed by
         either party under this Agreement, as well as the terms of this
         Agreement and Holder's investment in the Company (subject to Section 25
         below), shall be considered confidential information (the "CONFIDENTIAL
         INFORMATION") and shall not be disclosed by the Company or Holder to
         any third party. The Company or Holder shall immediately notify the
         other party of any information that comes to its attention which might
         indicate that there has been a loss of confidentiality with respect to
         the Confidential Information. In the event that the Company or Holder
         is requested or becomes legally compelled (by statute or regulation or
         by oral questions, interrogatories, request for information or
         documents, subpoena, criminal or civil investigative demand or similar
         process, including without limitation, in connection with any public or
         private offering of the Company's capital stock) to disclose any of the
         Confidential Information, such party (the "DISCLOSING PARTY") shall
         provide the other party (the "NON-DISCLOSING PARTY") with prompt
         written notice of that fact so that the other party may seek (with the
         cooperation and reasonable efforts of the Disclosing Party) a
         protective order, confidential treatment or other appropriate remedy.
         In such event, the Disclosing Party shall furnish only that portion of
         the Confidential Information which is legally required and shall
         exercise reasonable efforts to obtain reliable assurance that
         confidential treatment will be accorded the Confidential Information to
         the extent reasonably requested by the Non-Disclosing Party. The
         provisions of this Section 24 shall be in addition to, and not in
         substitution for, the provisions of any separate nondisclosure
         agreement executed by the parties hereto with respect to the
         transaction contemplated hereby.

25.      PUBLIC ANNOUNCEMENTS. The Company shall not issue any press release or
         make any other announcement to the general public or in any
         professional or trade publication regarding Holder, this Agreement or
         any of the terms hereof without the prior written consent of Holder,
         which consent may be withheld at the sole discretion of Holder.

                                     13

<PAGE>

                                               INTEL / THRUSTMASTER CONFIDENTIAL

         Notwithstanding the foregoing, Holder may disclose its investment in
         the Company and the terms thereof to third parties or to the public at
         its discretion, and the Company shall have the right to disclose to
         third parties any such information disclosed by Holder in a press
         release or other public announcement. If the Company or Holder
         determines that any disclosure not otherwise authorized by this
         Agreement is required by law or regulation, then the provisions of
         Section 24 regarding disclosure of Confidential Information by a
         Disclosing Party shall govern.

26.      DISPUTE RESOLUTION. The parties agree to negotiate in good faith to
         resolve any dispute between them regarding this Warrant. If the
         negotiations do not resolve the dispute to the reasonable satisfaction
         of both parties, then each party shall nominate one senior officer of
         the rank of Vice President or higher as its representative. These
         representatives shall, within thirty (30) days of a written request by
         either party to call such a meeting, meet in person and alone (except
         for one assistant for each party) and shall attempt in good faith to
         resolve the dispute. If the disputes cannot be resolved by such senior
         managers in such meeting, the parties agree that they shall, if
         requested in writing by either party, meet within thirty (30) days
         after such written notification for one day with an impartial mediator
         and consider dispute resolution alternatives other than litigation. If
         an alternative method of dispute resolution is not agreed upon within
         thirty (30) days after the one day mediation, either party may begin
         litigation proceedings. This procedure shall be a prerequisite before
         taking any additional action hereunder.

            [THE REMAINDER OF THIS PAGE IS INTENTIONALLY LEFT BLANK]

                                     14

<PAGE>
                                               INTEL / THRUSTMASTER CONFIDENTIAL


         IN WITNESS WHEREOF, the parties hereto have executed this Warrant as of
the Effective Date.

<TABLE>
<CAPTION>

INTEL CORPORATION                                                 THRUSTMASTER, INC.
<S>                                                               <C>

- --------------------------------------------------------          -----------------------------------------------------
By: /s/ Frank G. Hausmann                                         By: /s/ Arvind Sodhani


- --------------------------------------------------------          -----------------------------------------------------
Printed Name                                                      Printed Name
Frank G. Hausmann                                                 Arvind Sodhani

- --------------------------------------------------------          -----------------------------------------------------
Title:  President and Chief Executive Officer                     Title: Treasurer

</TABLE>

               SIGNATURE PAGE TO WARRANT TO PURCHASE COMMON STOCK


                                     15

<PAGE>

                                               INTEL / THRUSTMASTER CONFIDENTIAL

                                    EXHIBIT 1

                               NOTICE OF EXERCISE

                    (To be executed upon exercise of Warrant)

THRUSTMASTER, INC.

The undersigned hereby irrevocably elects to exercise the right of purchase
represented by the within Warrant Certificate for, and to purchase thereunder,
the securities Thrustmaster, Inc., as provided for therein, and (check the
applicable box):

/ /      tenders herewith payment of the exercise price in full in the form of
         cash or a certified or official bank check in same-day funds in the
         amount of $____________ for _________ such securities.

/ /      Elects the [Net Issue Exercise][Easy Sale Exercise] option pursuant to
         Section 2.2 or 2.3 of the Warrant, and accordingly requests delivery of
         a net of ______________ of such securities.

Please issue a certificate or certificates for such securities in the name of,
and pay any cash for any fractional share to (please print name, address and
social security number):

Name:
     --------------------------------------------------------------------------

Address:
        -----------------------------------------------------------------------

Signature:
          ---------------------------------------------------------------------

Note: The above signature should correspond exactly with the name on the first
page of this Warrant Certificate or with the name of the assignee appearing in
the assignment form below.

If said number of shares shall not be all the shares purchasable under the
within Warrant Certificate, a new Warrant Certificate is to be issued in the
name of said undersigned for the balance remaining of the shares purchasable
thereunder rounded up to the next higher whole number of shares.

                                     16

<PAGE>

                                               INTEL / THRUSTMASTER CONFIDENTIAL

                                    EXHIBIT 2

                                   ASSIGNMENT

          (To be executed only upon assignment of Warrant Certificate)

For value received, hereby sells, assigns and transfers unto _________________
the within Warrant Certificate, together with all right, title and interest
therein, and does hereby irrevocably constitute and appoint
____________________________ attorney, to transfer said Warrant Certificate
on the books of the within-named Company with respect to the number of
Warrants set forth below, with full power of substitution in the premises:

<TABLE>
<CAPTION>

- --------------------------------------- ------------------------------------- ------------------------------------

        NAME(S) OF ASSIGNEE(S)                        ADDRESS                            # OF WARRANTS
<S>                                     <C>                                   <C>
- --------------------------------------- ------------------------------------- ------------------------------------
- --------------------------------------- ------------------------------------- ------------------------------------

- --------------------------------------- ------------------------------------- ------------------------------------
- --------------------------------------- ------------------------------------- ------------------------------------

- --------------------------------------- ------------------------------------- ------------------------------------
- --------------------------------------- ------------------------------------- ------------------------------------

- --------------------------------------- ------------------------------------- ------------------------------------
- --------------------------------------- ------------------------------------- ------------------------------------

- --------------------------------------- ------------------------------------- ------------------------------------
- --------------------------------------- ------------------------------------- ------------------------------------

- --------------------------------------- ------------------------------------- ------------------------------------

</TABLE>

And if said number of Warrants shall not be all the Warrants represented by the
Warrant Certificate, a new Warrant Certificate is to be issued in the name of
said undersigned for the balance remaining of the Warrants registered by said
Warrant Certificate.

          ---------------------------------------------------------------------

Dated:
          ---------------------------------------------------------------------

Signature:
          ---------------------------------------------------------------------

Notice: The signature to the foregoing Assignment must correspond to the name as
written upon the face of this security in every particular, without alteration
or any change whatsoever; signature(s) must be guaranteed by an eligible
guarantor institution (banks, stock brokers, savings and loan associations and
credit unions with membership in an approved signature guarantee medallion
program) pursuant to Securities and Exchange Commission Rule 17Ad-15.

                                     17

<PAGE>
                                               INTEL / THRUSTMASTER CONFIDENTIAL

                                    EXHIBIT 3

1.       REGISTRATION RIGHTS.

         1.1      DEFINITIONS.  For purposes of this Section 1:

                  (a)      REGISTRATION. The terms "REGISTER," "REGISTERED," and
                           "REGISTRATION" refer to a registration effected by
                           preparing and filing a registration statement in
                           compliance with the Securities Act of 1933, as
                           amended, (the "SECURITIES ACT"), and the declaration
                           or ordering of effectiveness of such registration
                           statement

                  (b)      REGISTRABLE SECURITIES. The term "REGISTRABLE
                           SECURITIES" means: (1) any Common Stock of the
                           Company issued or to be issued upon exercise of the
                           Warrant, (2) any shares of Common Stock of the
                           Company issued as (or issuable upon the conversion or
                           exercise of any warrant, right or other security
                           which is issued as) a dividend or other distribution
                           with respect to, or in exchange for or in replacement
                           of, any shares of Common Stock described in clause
                           (1) of this subsection (b) and (3) any other Common
                           Stock of the Company owned or hereafter acquired by
                           the Investor, including without limitation those
                           shares of Common Stock of the Company issuable upon
                           exercise of that Warrant to purchase Common Stock of
                           the Company held by Holder dated as of May 28, 1998,
                           as amended. Notwithstanding the foregoing,
                           "Registrable Securities" shall exclude any
                           Registrable Securities sold by a person in a
                           transaction in which rights under this Section 1 are
                           not assigned in accordance with this Agreement or any
                           Registrable Securities sold in a public offering,
                           whether sold pursuant to Rule 144 promulgated under
                           the Securities Act, or in a registered offering, or
                           otherwise.

                  (c)      REGISTRABLE SECURITIES THEN OUTSTANDING. The number
                           of shares of "REGISTRABLE SECURITIES THEN
                           OUTSTANDING" shall mean the number of shares of
                           Common Stock of the Company that are Registrable
                           Securities and (l) are then issued and outstanding or
                           (2) are then issuable pursuant to an exercise of the
                           Warrant or pursuant to conversion of securities
                           issuable pursuant to an exercise of the Warrant.

                  (d)      HOLDER. For purposes of this Section 1, the term
                           "HOLDER" means any person owning of record
                           Registrable Securities that have not been sold to the
                           public or pursuant to Rule 144 promulgated under the
                           Securities Act or any permitted assignee of record of
                           such Registrable Securities to whom rights under this
                           Section 1 have been duly assigned in accordance with
                           this Agreement.

                                     18

<PAGE>
                                               INTEL / THRUSTMASTER CONFIDENTIAL

                  (e)      FORM S-3. The term "FORM S-3" means such form under
                           the Securities Act as is in effect on the date hereof
                           or any successor registration form under the
                           Securities Act subsequently adopted by the SEC which
                           permits inclusion or incorporation of substantial
                           information by reference to other documents filed by
                           the Company with the SEC.

                  (f)      SEC. The term "SEC" or "COMMISSION" means the U.S.
                           Securities and Exchange Commission.

         1.2      LIMITATION ON REGISTRATION RIGHTS. The Holders may not
                  piggyback on any registration statement initiated pursuant to
                  the Registration Rights Agreement, dated as of June 9, 1999,
                  among the Company, Strong River Investment Inc., and Bay
                  Harbor Investments, Inc. (the "1999 Agreement"). If any Holder
                  elects to piggyback on any registration statement initiated
                  under the Representative Warrant Agreement, dated as of
                  March 3, 1995, among the Company, Cruttenden Roth, and Black &
                  Company, Inc. (the "1995 Agreement"), then, in the event that
                  an underwriter requires a limitation on the number of shares
                  that may be included in such registration statement, such
                  Holder's Registrable Securities may be excluded first until
                  the Company has fulfilled its obligations under the 1995
                  Agreement and the 1999 Agreement with respect to the inclusion
                  of shares thereunder. If any person or entity having
                  registration rights under the 1995 Agreement or the 1999
                  Agreement elects to piggyback on a registration statement then
                  such person's or entity's shares will be excluded only after
                  that number of the Holders' Registrable Securities are
                  excluded so that the Company does not violate the terms of the
                  1995 Agreement or the 1999 Agreement.

         1.3      PIGGYBACK REGISTRATIONS. The Company shall notify all Holders
                  of Registrable Securities in writing at least thirty (30) days
                  prior to filing any registration statement under the
                  Securities Act for purposes of effecting a public offering of
                  securities of the Company (including, but not limited to,
                  registration statements relating to secondary offerings of
                  securities of the Company, but EXCLUDING registration
                  statements relating to any registration under Section 1.4 of
                  this Agreement or to any employee benefit plan or a corporate
                  reorganization) and will afford each such Holder an
                  opportunity to include in such registration statement all or
                  any part of the Registrable Securities then held by such
                  Holder, subject to the provisions of Section 1.2 above. Each
                  Holder desiring to include in any such registration statement
                  all or any part of the Registrable Securities held by such
                  Holder shall within twenty (20) days after receipt of the
                  above-described notice from the Company, so notify the Company
                  in writing, and in such notice shall inform the Company of the
                  number of Registrable Securities such Holder wishes to include
                  in such registration statement. If a Holder decides not to
                  include all of its Registrable Securities in any registration
                  statement thereafter filed by the Company, such Holder shall
                  nevertheless continue to have the right to include any
                  Registrable Securities in any subsequent registration
                  statement or registration

                                     19

<PAGE>

                                               INTEL / THRUSTMASTER CONFIDENTIAL

                  statements as may be filed by the Company with respect to
                  offerings of its securities, all upon the terms and
                  conditions set forth herein.

                  (a)      UNDERWRITING. If a registration statement under which
                           the Company gives notice under this Section 1.3 is
                           for an underwritten offering, then the Company shall
                           so advise the Holders of Registrable Securities. In
                           such event, the right of any such Holder's
                           Registrable Securities to be included in a
                           registration pursuant to this Section 1.3 shall be
                           conditioned upon such Holder's participation in such
                           underwriting and the inclusion of such Holder's
                           Registrable Securities in the underwriting to the
                           extent provided herein. All Holders proposing to
                           distribute their Registrable Securities through such
                           underwriting shall enter into an underwriting
                           agreement in customary form with the managing
                           underwriter or underwriters selected for such
                           underwriting (including a market stand-off agreement
                           of up to 180 days if required by such underwriters).
                           Notwithstanding any other provision of this
                           Agreement, if the managing underwriter(s)
                           determine(s) in good faith that marketing factors
                           require a limitation of the number of shares to be
                           underwritten, then the managing underwriter(s) may
                           exclude shares (including up to seventy-five percent
                           (75%) of the Registrable Securities) from the
                           registration and the underwriting, and the number of
                           shares that may be included in the registration and
                           the underwriting shall be allocated, FIRST to
                           the Company, and SECOND, to each of the Holders
                           requesting inclusion of their Registrable
                           Securities in such registration statement on a pro
                           rata basis based on the total number of Registrable
                           Securities then held by each such Holder; PROVIDED,
                           HOWEVER, that the right of the underwriters
                           to exclude shares (including Registrable Securities)
                           from the registration and underwriting as described
                           above shall be restricted so that (i) the number of
                           Registrable Securities included in any such
                           registration is not reduced below twenty-five percent
                           (25%) of the aggregate number of Registrable
                           Securities for which inclusion has been requested;
                           and (ii) all shares that are not Registrable
                           Securities and are held by any other person,
                           including, without limitation, any person who is an
                           employee, officer or director of the Company (or any
                           subsidiary of the Company) shall first be excluded
                           from such registration and underwriting before any
                           Registrable Securities are so excluded. If any Holder
                           disapproves of the terms of any such underwriting,
                           such Holder may elect to withdraw therefrom by
                           written notice to the Company and the underwriter(s),
                           delivered at least ten (10) business days prior to
                           the effective date of the registration statement. Any
                           Registrable Securities excluded or withdrawn from
                           such underwriting shall be excluded and withdrawn
                           from the registration. For any Holder that is a
                           partnership, the Holder and the partners and retired
                           partners of such Holder, or the estates and family
                           members of any such partners and retired partners and
                           any trusts for the benefit of any of the foregoing
                           persons, and for any Holder that is a corporation,
                           the Holder and all corporations that are affiliates
                           of

                                     20

<PAGE>

                                               INTEL / THRUSTMASTER CONFIDENTIAL

                           such Holder, shall be deemed to be a single
                           "Holder," and any pro rata reduction with respect to
                           such "Holder" shall be based upon the aggregate
                           amount of shares carrying registration rights owned
                           by all entities and individuals included in such
                           "Holder," as defined in this sentence.

                  (b)      EXPENSES. All expenses incurred in connection with a
                           registration pursuant to this Section 1.3 (excluding
                           underwriters' and brokers' discounts and commissions
                           relating to shares sold by the Holders and legal fees
                           of counsel for the Holders), including, without
                           limitation all federal and "blue sky" registration,
                           filing and qualification fees, printers' and
                           accounting fees, and fees and disbursements of
                           counsel for the Company, shall be borne by the
                           Company.

                  (c)      NO LIMIT ON REGISTRATIONS. Except as otherwise
                           provided herein, there shall be no limit on the
                           number of times the Holders may request registration
                           of Registrable Securities under this Section 1.3.

         1.4      FORM S-3 REGISTRATION. In case the Company shall at any time
                  after the first anniversary of the date hereof receive from
                  any Holder or Holders of a majority of all Registrable
                  Securities then outstanding a written request or requests that
                  the Company effect a registration on Form S-3 and any related
                  qualification or compliance with respect to all or a part of
                  the Registrable Securities owned by such Holder or Holders,
                  then the Company will:

                  (a)      NOTICE. Promptly give written notice of the proposed
                           registration and the Holder's or Holders' request
                           therefor, and any related qualification or
                           compliance, to all other Holders of Registrable
                           Securities; and

                  (b)      REGISTRATION. As soon as practicable, effect such
                           registration and all such qualifications and
                           compliances as may be so requested and as would
                           permit or facilitate the sale and distribution of all
                           or such portion of such Holders or Holders'
                           Registrable Securities as are specified in such
                           request, together with all or such portion of the
                           Registrable Securities of any other Holder or Holders
                           joining in such request as are specified in a written
                           request given within twenty (20) days after the
                           Company provides the notice contemplated by Section
                           1.4(a); PROVIDED, HOWEVER, that the Company shall not
                           be obligated to effect any such registration,
                           qualification or compliance pursuant to this Section
                           1.4:

                           (1)      if Form S-3 is not available for such
                                    offering by the Holders:

                           (2)      if the Holders, together with the holders of
                                    any other securities of the Company entitled
                                    to inclusion in such registration, propose
                                    to sell Registrable Securities and such
                                    other securities (if any) at an aggregate
                                    price to the public of less than $1,000,000;

                                     21

<PAGE>

                                               INTEL / THRUSTMASTER CONFIDENTIAL

                           (3)      if the Company shall furnish to the Holders
                                    a certificate signed by the President or
                                    Chief Executive Officer of the Company
                                    stating that in the good faith judgment of
                                    the Board of Directors of the Company, it
                                    would be materially detrimental to the
                                    Company and its shareholders for such Form
                                    S-3 Registration to be effected at such
                                    time, in which event the Company shall have
                                    the right to defer the filing of the Form
                                    S-3 registration statement no more than once
                                    during any twelve month period for a period
                                    of not more than ninety (90) days after
                                    receipt of the request of the Holder or
                                    Holders under this Section 1.4;

                           (4)      if the Company has, within the six (6) month
                                    period preceding the date of such request,
                                    already effected a registration under the
                                    Securities Act other than a registration
                                    from which the Registrable Securities of
                                    Holders have been excluded (with respect to
                                    all or any portion of the Registrable
                                    Securities the Holders requested be included
                                    in such registration) pursuant to the
                                    provisions of Section 1.3(a); or

                           (5)      in any particular jurisdiction in which the
                                    Company would be required to qualify to do
                                    business or to execute a general consent to
                                    service of process in effecting such
                                    registration, qualification or compliance.

                  (c)      EXPENSES. The Company shall pay all expenses incurred
                           in connection with each registration requested
                           pursuant to this Section 1.4, (excluding
                           underwriters' or brokers' discounts and commissions
                           relating to shares sold by the Holders and legal fees
                           of counsel for the Holders), including without
                           limitation federal and "blue sky" registration,
                           filing and qualification fees, printers' and
                           accounting fees, and fees and disbursements of
                           counsel.

                  (d)      DEFERRAL. Notwithstanding the foregoing, if the
                           Company shall furnish to Holders requesting the
                           filing of a registration statement pursuant to this
                           Section 1.4, a certificate signed by the President or
                           Chief Executive Officer of the Company stating that
                           in the good faith judgment of the Board, it would be
                           materially detrimental to the Company and its
                           stockholders for such registration statement to be
                           filed, then the Company shall have the right to defer
                           such filing for a period of not more than ninety (90)
                           days after receipt of the request of the initiating
                           Holders; PROVIDED, HOWEVER, that the Company may not
                           utilize this right more than once in any twelve (12)
                           month period.

                                     22

<PAGE>

                                               INTEL / THRUSTMASTER CONFIDENTIAL

                  (e)      NO LIMIT ON REGISTRATIONS. Except as otherwise
                           provided herein, there shall be no limit on the
                           number of times the Holders may request registration
                           of Registrable Securities under this Section 1.4.

         1.5      OBLIGATIONS OF THE COMPANY. Whenever required to effect the
                  registration of any Registrable Securities under this
                  Agreement the Company shall, as expeditiously as reasonably
                  possible:

                  (a)      REGISTRATION STATEMENT. Prepare and file with the SEC
                           a registration statement with respect to such
                           Registrable Securities and use its best efforts to
                           cause such registration statement to become
                           effective, PROVIDED, HOWEVER, that the Company shall
                           not be required to keep any such registration
                           statement effective for more than ninety (90) days.

                  (b)      AMENDMENTS AND SUPPLEMENTS. Prepare and file with the
                           SEC such amendments and supplements to such
                           registration statement and the prospectus used in
                           connection with such registration statement as may be
                           necessary to comply with the provisions of the
                           Securities Act with respect to the disposition of all
                           securities covered by such registration statement.

                  (c)      PROSPECTUSES. Furnish to the Holders such number of
                           copies of a prospectus, including a preliminary
                           prospectus, in conformity with the requirements of
                           the Securities Act, and such other documents as they
                           may reasonably request in order to facilitate the
                           disposition of the Registrable Securities owned by
                           them that are included in such registration.

                  (d)      BLUE SKY. Use its best efforts to register and
                           qualify the securities covered by such registration
                           statement under such other securities or Blue Sky
                           laws of such jurisdictions as shall be reasonably
                           requested by the Holders, provided that the Company
                           shall not be required in connection therewith or as a
                           condition thereto to qualify to do business or to
                           file a general consent to service of process in any
                           such states or jurisdictions.

                  (e)      UNDERWRITING. In the event of any underwritten public
                           offering, enter into and perform its obligations
                           under an underwriting agreement in usual and
                           customary form, with the managing underwriter(s) of
                           such offering. Each Holder participating in such
                           underwriting shall also enter into and perform its
                           obligations under such an agreement.

                  (f)      NOTIFICATION. Notify each Holder of Registrable
                           Securities covered by such registration statement at
                           any time when a prospectus relating thereto is
                           required to be delivered under the Securities Act of
                           the happening of any event as a result of which the
                           prospectus included in such registration statement,
                           as then in effect, includes an untrue statement of a
                           material fact or omits to state a material fact
                           required to be stated therein or necessary to

                                     23

<PAGE>

                                               INTEL / THRUSTMASTER CONFIDENTIAL

                           make the statements therein not misleading in the
                           light of the circumstances then existing.

                  (g)      OPINION AND COMFORT LETTER. Furnish, at the request
                           of any Holder requesting registration of Registrable
                           Securities, on the date that such Registrable
                           Securities are delivered to the underwriters for
                           sale, if such securities are being sold through
                           underwriters, or, if such securities are not being
                           sold through underwriters, on the date that the
                           registration statement with respect to such
                           securities becomes effective, (i) an opinion, dated
                           as of such date, of the counsel representing the
                           Company for the purposes of such registration, in
                           form and substance as is customarily given to
                           underwriters in an underwritten public offering and
                           reasonably satisfactory to a majority in interest of
                           the Holders requesting registration, addressed to the
                           underwriters, if any, and to the Holders requesting
                           registration of Registrable Securities and (ii) a
                           "comfort" letter dated as of such date, from the
                           independent certified public accountants of the
                           Company, in form and substance as is customarily
                           given by independent certified public accountants to
                           underwriters in an underwritten public offering and
                           reasonably satisfactory to a majority in interest of
                           the Holders requesting registration, addressed to the
                           underwriters, if any, and to the Holders requesting
                           registration of Registrable Securities.

         1.6      FURNISH INFORMATION. It shall be a condition precedent to the
                  obligations of the Company to take any action pursuant to
                  Sections 1.3 or 1.4 that the selling Holders shall furnish to
                  the Company such information regarding themselves, the
                  Registrable Securities held by them, and the intended method
                  of disposition of such securities as shall be required to
                  timely effect the Registration of their Registrable
                  Securities.

         1.7      INDEMNIFICATION. In the event any Registrable Securities are
                  included in a registration statement under Sections 1.3 or
                  1.4:

                  (a)      BY THE COMPANY. To the extent permitted by law; the
                           Company will indemnify and hold harmless each Holder,
                           the partners, officers and directors of each Holder,
                           any underwriter (as determined in the Securities Act)
                           for such Holder and each person, if any, who controls
                           such Holder or underwriter within the meaning of the
                           Securities Act or the Securities Exchange Act of
                           1934, as amended, (the "1934 ACT"), against any
                           losses, claims, damages, or Liabilities (joint or
                           several) to which they may become subject under the
                           Securities Act, the 1934 Act or other federal or
                           state law, insofar as such losses, claims, damages,
                           or liabilities (or actions in respect thereof) arise
                           out of or are based upon any of the following
                           statements, omissions or violations (collectively a
                           "VIOLATION"):

                                     24

<PAGE>

                                               INTEL / THRUSTMASTER CONFIDENTIAL

                           (i)      any untrue statement or alleged untrue
                                    statement of a material fact contained in
                                    such registration statement, including any
                                    preliminary prospectus or final prospectus
                                    contained therein or any amendments or
                                    supplements thereto;

                           (ii)     the omission or alleged omission to state
                                    therein a material fact required to be
                                    stated therein, or necessary to make the
                                    statements therein not misleading, or

                           (iii)    any violation or alleged violation by the
                                    Company of the Securities Act, the 1934 Act,
                                    any federal or state securities law or any
                                    rule or regulation promulgated under the
                                    Securities Act, the 1934 Act or any federal
                                    or state securities law in connection with
                                    the offering covered by such registration
                                    statement;

                           and the Company will reimburse each such Holder,
                           partner, officer or director, underwriter or
                           controlling person for any legal or other expenses
                           reasonably incurred by them, as incurred, in
                           connection with investigating or defending any such
                           loss, claim, damage, liability or action; PROVIDED,
                           HOWEVER, that the indemnity agreement contained in
                           this subsection 1.7(a) shall not apply to amounts
                           paid in settlement of any such loss, claim, damage,
                           liability or action if such settlement is effected
                           without the consent of the Company (which consent
                           shall not be unreasonably withheld), nor shall the
                           Company be liable in any such case for any such loss,
                           claim, damage, liability or action to the extent that
                           it arises out of or is based upon a Violation which
                           occurs in reliance upon and in conformity with
                           written information furnished expressly for use in
                           connection with such registration by such Holder,
                           partner, officer, director, underwriter or
                           controlling person of such Holder.

                  (b)      BY SELLING HOLDERS. To the extent permitted by law,
                           each selling Holder will indemnify and hold harmless
                           the Company, each of its directors, each of its
                           officers who have signed the registration statement,
                           each person, if any, who controls the Company within
                           the meaning of the Securities Act, any underwriter
                           and any other Holder selling securities under such
                           registration statement or any of such other Holder's
                           partners, directors or officers or any person who
                           controls such Holder within the meaning of the
                           Securities Act or the 1934 Act, against any losses,
                           claims, damages or liabilities (joint or several) to
                           which the Company or any such director, officer,
                           controlling person, underwriter or other such Holder,
                           partner or director, officer or controlling person of
                           such other Holder may become subject under the
                           Securities Act, the 1934 Act or other federal or
                           state law, insofar as such losses, claims, damages or
                           liabilities (or actions in respect thereto) arise out
                           of or are based upon any Violation, in each case to
                           the extent (and only to the extent) that such
                           Violation occurs in reliance upon

                                     25

<PAGE>

                                               INTEL / THRUSTMASTER CONFIDENTIAL

                           and in conformity with written information furnished
                           by such Holder expressly for use in connection with
                           such registration; and each such Holder will
                           reimburse any legal or other expenses reasonably
                           incurred by the Company or any such director,
                           officer, controlling person, underwriter or other
                           Holder, partner, officer, director or controlling
                           person of such other Holder in connection with
                           investigating or defending any such loss, claim,
                           damage, liability or action: PROVIDED, HOWEVER, that
                           the indemnity agreement contained in this
                           subsection 1.7(b) shall not apply to amounts paid in
                           settlement of any such loss, claim, damage,
                           liability or action if such settlement is effected
                           without the consent of the Holder, which consent
                           shall not be unreasonably withheld; and PROVIDED,
                           FURTHER, that the total amounts payable in indemnity
                           by a Holder under this Section 1.7(b) in respect of
                           any Violation shall not exceed the net proceeds
                           received by such Holder in the registered offering
                           out of which such Violation arises.

                  (c)      NOTICE. Promptly after receipt by an indemnified
                           party under this Section 1.7 of notice of the
                           commencement of any action (including any
                           governmental action), such indemnified party will, if
                           a claim in respect thereof is to be made against any
                           indemnifying party under this Section 1.7, deliver to
                           the indemnifying party a written notice of the
                           commencement thereof and the indemnifying party shall
                           have the right to participate in, and, to the extent
                           the indemnifying party so desires, jointly with any
                           other indemnifying party similarly noticed, to assume
                           the defense thereof with counsel mutually
                           satisfactory to the parties; PROVIDED, HOWEVER, that
                           an indemnified party shall have the right to retain
                           its own counsel, with the fees and expenses to be
                           paid by the indemnifying party, if representation of
                           such indemnified party by the counsel retained by the
                           indemnifying party would be inappropriate due to
                           actual or potential conflict of interests between
                           such indemnified party and any other party
                           represented by such counsel in such proceeding. The
                           failure to deliver written notice to the indemnifying
                           party within a reasonable time of the commencement of
                           any such action shall relieve such indemnifying party
                           of liability to the indemnified party under this
                           Section 1.7 to the extent the indemnifying party is
                           prejudiced as a result thereof, but the omission so
                           to deliver written notice to the indemnified party
                           will not relieve it of any liability that it may have
                           to any indemnified party otherwise than under this
                           Section 1.7.

                  (d)      DEFECT ELIMINATED IN FINAL PROSPECTUS. The foregoing
                           indemnity agreements of the Company and Holders are
                           subject to the condition that, insofar as they relate
                           to any Violation made in a preliminary prospectus but
                           eliminated or remedied in the amended prospectus on
                           file with the SEC at the time the registration
                           statement in question becomes effective or the
                           amended prospectus filed with the SEC pursuant to SEC
                           Rule 424(b) (the "FINAL PROSPECTUS"), such indemnity
                           agreement shall not inure to the

                                     26

<PAGE>

                                               INTEL / THRUSTMASTER CONFIDENTIAL

                           benefit of any person if a copy of the Final
                           Prospectus was timely furnished to the indemnified
                           party and was not furnished to the person asserting
                           the loss, liability, claim or damage at or prior to
                           the time such action is required by the Securities
                           Act.

                  (e)      CONTRIBUTION. In order to provide for just and
                           equitable contribution to joint liability under the
                           Securities Act in any case in which either (i) any
                           Holder exercising rights under this Agreement, or any
                           controlling person of any such Holder, makes a claim
                           for indemnification pursuant to this Section 1.7 but
                           it is judicially determined (by the entry of a final
                           judgment or decree by a court of competent
                           jurisdiction and the expiration of time to appeal or
                           the denial of the last right of appeal) that such
                           indemnification may not be enforced in such case
                           notwithstanding the fact that this Section 1.7
                           provides for indemnification in such case, or (ii)
                           contribution under the Securities Act may be required
                           on the part of any such selling Holder or any such
                           controlling person in circumstances for which
                           indemnification is provided under this Section 1.7;
                           then, and in each such case, the Company and such
                           Holder will contribute to the aggregate losses,
                           claims, damages or liabilities to which they may be
                           subject (after contribution from others) in such
                           proportion so that such Holder is responsible for the
                           portion represented by the percentage that the public
                           offering price of its Registrable Securities offered
                           by and sold under the registration statement bears to
                           the public offering price of all securities offered
                           by and sold under such registration statement, and
                           the Company and other selling Holders are responsible
                           for the remaining portion; PROVIDED, HOWEVER, that,
                           in any such case: (A) no such Holder will be required
                           to contribute any amount in excess of the public
                           offering price of all such Registrable Securities
                           offered and sold by such Holder pursuant to such
                           registration statement; and (B) no person or entity
                           guilty of fraudulent misrepresentation (within the
                           meaning of Section 11(f) of the Securities Act) will
                           be entitled to contribution from any person or entity
                           who was not guilty of such fraudulent
                           misrepresentation.

                  (f)      SURVIVAL. The obligations of the Company and Holders
                           under this Section 1.7 shall survive until the fifth
                           anniversary of the completion of any offering of
                           Registrable Securities in a registration statement,
                           regardless of the expiration of any statutes of
                           limitation or extensions of such statutes.

         1.8      TERMINATION OF THE COMPANY'S OBLIGATIONS. The Company shall
                  have no obligations pursuant to Sections 1.3 and 1.4 with
                  respect to any Registrable Securities proposed to be sold by a
                  Holder in a registration pursuant to Section 1.3 or 1.4 more
                  than seven (7) years after the date of this Agreement, or, if,
                  in the opinion of counsel to the Company, all such Registrable
                  Securities proposed to be

                                     27

<PAGE>

                                               INTEL / THRUSTMASTER CONFIDENTIAL

                  sold by a Holder may then be sold under Rule 144 in one
                  transaction without exceeding the volume limitations
                  thereunder.


                                     28


<PAGE>

                                  EXHIBIT 11.1

                               THRUSTMASTER, INC.
                        STATEMENTS REGARDING COMPUTATION
                              OF PER SHARE EARNINGS
                (Dollars in thousands, except net loss per share)
                                   (Unaudited)

<TABLE>
<CAPTION>
                                                    Three Months Ended            Six Months Ended
                                                         June 30,                      June 30,
                                                  -----------------------       ---------------------
                                                    1999           1998           1999          1998
                                                  --------       --------       --------      -------
<S>                                             <C>               <C>              <C>              <C>
Weighted average number of
  common shares outstanding - basic                  4,874          4,372          4,829        4,337

Common stock equivalents
  arising from stock options                             -              -              -            -
                                                  --------       --------       --------      -------

Weighted average number of
  common shares outstanding - diluted                4,874          4,372          4,829        4,337
                                                  ========       ========       ========      =======

Net loss from continuing operations               $   (264)      $   (132)      $   (360)     $  (264)
                                                  ========       ========       ========      =======

Net loss from discontinued operations             $(13,040)      $ (2,697)      $(13,202)     $(3,806)
                                                  ========       ========       ========      =======

Net loss per share from continuing operations:
  Basic                                           $  (0.05)      $  (0.03)      $  (0.07)     $ (0.06)
                                                  ========       ========       ========      =======
  Diluted                                         $  (0.05)      $  (0.03)      $  (0.07)     $ (0.06)
                                                  ========       ========       ========      =======

Net loss per share from discontinued operations:
  Basic                                           $  (2.68)      $  (0.62)      $  (2.73)     $ (0.88)
                                                  ========       ========       ========      =======
  Diluted                                         $  (2.68)      $  (0.62)      $  (2.73)     $ (0.88)
                                                  ========       ========       ========      =======
</TABLE>




© 2022 IncJournal is not affiliated with or endorsed by the U.S. Securities and Exchange Commission